WEN
Wendys Co
Price:  
16.53 
USD
Volume:  
2,501,494.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Wendys Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Wendys Co (WEN) is 25.14 USD. This Wendys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.53 USD, the upside of Wendys Co is %.

The range of the Intrinsic Value is 12.23 - 69.59 USD

16.53 USD
Stock Price
25.14 USD
Intrinsic Value
Intrinsic Value Details

Wendys Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.23 - 69.59 25.14 52.1%
DCF (Growth 10y) 16.04 - 76.26 29.72 79.8%
DCF (EBITDA 5y) 6.29 - 12.27 9.67 -41.5%
DCF (EBITDA 10y) 10.90 - 19.71 15.42 -6.7%
Fair Value 5.04 - 5.04 5.04 -69.53%
P/E 14.76 - 20.08 16.80 1.6%
EV/EBITDA (1.59) - 11.67 6.32 -61.8%
EPV 10.90 - 22.54 16.72 1.2%
DDM - Stable 7.31 - 19.17 13.24 -19.9%
DDM - Multi 11.32 - 20.87 14.48 -12.4%

Wendys Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,390.80
Beta 0.19
Outstanding shares (mil) 205.13
Enterprise Value (mil) 6,233.77
Market risk premium 4.60%
Cost of Equity 10.19%
Cost of Debt 5.85%
WACC 7.36%