The Discounted Cash Flow (DCF) valuation of Texas Roadhouse Inc (TXRH) is 223.97 USD. With the latest stock price at 179.07 USD, the upside of Texas Roadhouse Inc based on DCF is 25.1%.
Based on the latest price of 179.07 USD and our DCF valuation, Texas Roadhouse Inc (TXRH) is a buy. buying TXRH stocks now will result in a potential gain of 25.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.6% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 157.94 - 404.44 | 223.97 |
| Upside | -11.8% - 125.9% | 25.1% |