The Discounted Cash Flow (DCF) valuation of Texas Roadhouse Inc (TXRH) is 217.72 USD. With the latest stock price at 165.61 USD, the upside of Texas Roadhouse Inc based on DCF is 31.5%.
Based on the latest price of 165.61 USD and our DCF valuation, Texas Roadhouse Inc (TXRH) is a buy. buying TXRH stocks now will result in a potential gain of 31.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.8% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 153.81 - 391.20 | 217.72 |
| Upside | -7.1% - 136.2% | 31.5% |