As of 2025-12-27, the Intrinsic Value of Wingstop Inc (WING) is 212.67 USD. This WING valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 256.19 USD, the upside of Wingstop Inc is -17.00%.
The range of the Intrinsic Value is 118.29 - 678.50 USD
Based on its market price of 256.19 USD and our intrinsic valuation, Wingstop Inc (WING) is overvalued by 17.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 118.29 - 678.50 | 212.67 | -17.0% |
| DCF (Growth 10y) | 158.76 - 812.00 | 269.39 | 5.2% |
| DCF (EBITDA 5y) | 72.42 - 90.70 | 81.69 | -68.1% |
| DCF (EBITDA 10y) | 109.53 - 141.61 | 125.12 | -51.2% |
| Fair Value | 156.76 - 156.76 | 156.76 | -38.81% |
| P/E | 85.66 - 174.57 | 130.30 | -49.1% |
| EV/EBITDA | 39.19 - 72.22 | 53.84 | -79.0% |
| EPV | 4.23 - 16.29 | 10.26 | -96.0% |
| DDM - Stable | 79.00 - 383.55 | 231.28 | -9.7% |
| DDM - Multi | 97.06 - 359.12 | 151.97 | -40.7% |
| Market Cap (mil) | 7,119.52 |
| Beta | 0.94 |
| Outstanding shares (mil) | 27.79 |
| Enterprise Value (mil) | 8,090.24 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.51% |
| Cost of Debt | 4.28% |
| WACC | 6.89% |