As of 2024-12-14, the Intrinsic Value of Carrols Restaurant Group Inc (TAST) is
10.52 USD. This TAST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.54 USD, the upside of Carrols Restaurant Group Inc is
10.30%.
The range of the Intrinsic Value is 6.84 - 17.07 USD
10.52 USD
Intrinsic Value
TAST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.84 - 17.07 |
10.52 |
10.3% |
| DCF (Growth 10y) |
9.36 - 20.88 |
13.53 |
41.8% |
| DCF (EBITDA 5y) |
9.52 - 13.14 |
11.05 |
15.8% |
| DCF (EBITDA 10y) |
11.01 - 16.10 |
13.20 |
38.4% |
| Fair Value |
3.08 - 3.08 |
3.08 |
-67.68% |
| P/E |
9.53 - 12.09 |
10.49 |
9.9% |
| EV/EBITDA |
7.70 - 12.52 |
10.61 |
11.2% |
| EPV |
68.89 - 98.89 |
83.89 |
779.4% |
| DDM - Stable |
4.90 - 11.12 |
8.01 |
-16.0% |
| DDM - Multi |
5.49 - 10.16 |
7.17 |
-24.9% |
TAST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
524.03 |
| Beta |
-0.04 |
| Outstanding shares (mil) |
54.93 |
| Enterprise Value (mil) |
908.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.81% |
| Cost of Debt |
6.35% |
| WACC |
6.72% |