The Discounted Cash Flow (DCF) valuation of Texas Roadhouse Inc (TXRH) is 94.18 USD. With the latest stock price at 180.32 USD, the upside of Texas Roadhouse Inc based on DCF is -47.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 24.7% | 14.7% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | 49.74 - 3,972.84 | 94.18 |
| Upside | -72.4% - 2103.2% | -47.8% |