TXRH
Texas Roadhouse Inc
Price:  
184.66 
USD
Volume:  
571,146.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TXRH Intrinsic Value

13.40 %
Upside

What is the intrinsic value of TXRH?

As of 2025-07-16, the Intrinsic Value of Texas Roadhouse Inc (TXRH) is 209.40 USD. This TXRH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 184.66 USD, the upside of Texas Roadhouse Inc is 13.40%.

The range of the Intrinsic Value is 152.11 - 350.84 USD

Is TXRH undervalued or overvalued?

Based on its market price of 184.66 USD and our intrinsic valuation, Texas Roadhouse Inc (TXRH) is undervalued by 13.40%.

184.66 USD
Stock Price
209.40 USD
Intrinsic Value
Intrinsic Value Details

TXRH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 152.11 - 350.84 209.40 13.4%
DCF (Growth 10y) 202.91 - 451.06 274.94 48.9%
DCF (EBITDA 5y) 126.04 - 185.90 154.44 -16.4%
DCF (EBITDA 10y) 171.61 - 253.05 208.93 13.1%
Fair Value 163.57 - 163.57 163.57 -11.42%
P/E 118.29 - 163.75 143.25 -22.4%
EV/EBITDA 66.85 - 156.73 116.51 -36.9%
EPV 162.33 - 211.26 186.79 1.2%
DDM - Stable 66.81 - 212.45 139.63 -24.4%
DDM - Multi 141.03 - 337.43 197.66 7.0%

TXRH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,250.34
Beta 0.54
Outstanding shares (mil) 66.34
Enterprise Value (mil) 12,029.26
Market risk premium 4.60%
Cost of Equity 7.81%
Cost of Debt 6.84%
WACC 7.81%