As of 2025-07-04, the Intrinsic Value of Wendys Co (WEN) is 16.02 USD. This Wendys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.68 USD, the upside of Wendys Co is 37.2%.

The range of the Intrinsic Value is 8.43 - 31.42 USD.

Is Wendys undervalued or overvalued?

Based on its market price of 11.68 USD and our intrinsic valuation, Wendys Co (WEN) is undervalued by 37.2%.

11.68 USD

Stock Price

16.02 USD

Intrinsic Value

Intrinsic Value Details

Wendys Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	8.43 - 31.42	16.02	37.2%
DCF (Growth Exit 10Y)	11.08 - 35.41	19.15	63.9%
DCF (EBITDA Exit 5Y)	2.68 - 7.65	4.15	-64.4%
DCF (EBITDA Exit 10Y)	6.56 - 13.7	9.05	-22.5%
Peter Lynch Fair Value	10.98 - 10.98	10.98	-6.03%
P/E Multiples	14.19 - 22.75	18.00	54.1%
EV/EBITDA Multiples	3.15 - 11.91	7.29	-37.6%
Earnings Power Value	14.39 - 30.19	22.29	90.8%
Dividend Discount Model - Stable	6.31 - 15.02	10.67	-8.7%
Dividend Discount Model - Multi Stages	9.5 - 16.46	11.95	2.3%

Wendys Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Texas Roadhouse Inc	149.83 - 359.5	208.58	10.1%
Cheesecake Factory Inc	46.77 - 157.18	73.23	11.5%
Arcos Dorados Holdings Inc	9.65 - 17.07	12.50	59.0%
Papa John's International Inc	24.92 - 131.05	48.45	-1.1%
Cracker Barrel Old Country Store Inc	37.51 - 106.57	58.78	-12.1%
Dave & Buster's Entertainment Inc	26.29 - 64.12	40.97	18.6%
BJ's Restaurants Inc	34.72 - 93.33	50.70	10.0%
Bloomin' Brands Inc	5.48 - 21.4	10.51	3.5%
Carrols Restaurant Group Inc	6.22 - 24.91	11.50	20.5%
Dine Brands Global Inc	40.71 - 110.75	66.59	150.7%

Wendys Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	2,243
Beta	0.35
Outstanding shares (mil)	192
Enterprise Value (mil)	5,250

Market risk premium	5.1%
Cost of Equity	9.55%
Cost of Debt	5.8%
WACC	6.4%