WEN
Wendys Co
Price:  
11.33 
USD
Volume:  
5,944,040.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Wendys Intrinsic Value

46.60 %
Upside

What is the intrinsic value of Wendys?

As of 2025-06-20, the Intrinsic Value of Wendys Co (WEN) is 16.61 USD. This Wendys valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.33 USD, the upside of Wendys Co is 46.60%.

The range of the Intrinsic Value is 8.72 - 32.94 USD

Is Wendys undervalued or overvalued?

Based on its market price of 11.33 USD and our intrinsic valuation, Wendys Co (WEN) is undervalued by 46.60%.

11.33 USD
Stock Price
16.61 USD
Intrinsic Value
Intrinsic Value Details

Wendys Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.72 - 32.94 16.61 46.6%
DCF (Growth 10y) 11.41 - 37.08 19.81 74.9%
DCF (EBITDA 5y) 2.22 - 7.34 4.23 -62.7%
DCF (EBITDA 10y) 6.26 - 13.53 9.21 -18.7%
Fair Value 10.98 - 10.98 10.98 -3.13%
P/E 13.29 - 16.70 14.80 30.6%
EV/EBITDA 2.31 - 10.52 6.64 -41.4%
EPV 14.73 - 31.23 22.98 102.8%
DDM - Stable 6.36 - 15.55 10.96 -3.3%
DDM - Multi 9.57 - 17.02 12.15 7.2%

Wendys Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,175.70
Beta 0.35
Outstanding shares (mil) 192.03
Enterprise Value (mil) 5,182.57
Market risk premium 4.60%
Cost of Equity 9.37%
Cost of Debt 5.79%
WACC 6.27%