TXRH
Texas Roadhouse Inc
Price:  
168.63 
USD
Volume:  
693,574.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TXRH Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Texas Roadhouse Inc (TXRH) is 84.71 USD. This TXRH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.63 USD, the upside of Texas Roadhouse Inc is %.

The range of the Intrinsic Value is 44.84 - 2,346.12 USD

168.63 USD
Stock Price
84.71 USD
Intrinsic Value
Intrinsic Value Details

TXRH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 44.84 - 2,346.12 84.71 -49.8%
DCF (Growth 10y) 56.82 - 3,501.28 115.19 -31.7%
DCF (EBITDA 5y) 73.71 - 191.35 118.63 -29.6%
DCF (EBITDA 10y) 72.62 - 314.20 141.58 -16.0%
Fair Value 124.17 - 124.17 124.17 -26.36%
P/E 80.56 - 99.27 90.40 -46.4%
EV/EBITDA 56.90 - 118.09 79.57 -52.8%
EPV 49.77 - 224.43 137.10 -18.7%
DDM - Stable 46.92 - 246.84 146.88 -12.9%
DDM - Multi 124.83 - 500.24 198.66 17.8%

TXRH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,262.80
Beta 0.76
Outstanding shares (mil) 66.79
Enterprise Value (mil) 11,049.37
Market risk premium 4.60%
Cost of Equity 8.61%
Cost of Debt 26.16%
WACC 15.53%