As of 2024-12-15, the Intrinsic Value of Texas Roadhouse Inc (TXRH) is
93.22 USD. This TXRH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 186.86 USD, the upside of Texas Roadhouse Inc is
-50.10%.
The range of the Intrinsic Value is 49.35 - 3,950.24 USD
93.22 USD
Intrinsic Value
TXRH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.35 - 3,950.24 |
93.22 |
-50.1% |
| DCF (Growth 10y) |
65.00 - 6,209.40 |
132.42 |
-29.1% |
| DCF (EBITDA 5y) |
87.95 - 213.79 |
140.93 |
-24.6% |
| DCF (EBITDA 10y) |
87.78 - 365.94 |
172.78 |
-7.5% |
| Fair Value |
146.23 - 146.23 |
146.23 |
-21.75% |
| P/E |
99.43 - 176.74 |
126.49 |
-32.3% |
| EV/EBITDA |
71.65 - 138.14 |
101.95 |
-45.4% |
| EPV |
51.03 - 241.42 |
146.23 |
-21.7% |
| DDM - Stable |
71.15 - 371.91 |
221.53 |
18.6% |
| DDM - Multi |
170.84 - 677.01 |
270.86 |
45.0% |
TXRH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,465.43 |
| Beta |
0.47 |
| Outstanding shares (mil) |
66.71 |
| Enterprise Value (mil) |
12,276.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.47% |
| Cost of Debt |
26.08% |
| WACC |
14.93% |