As of 2024-12-14, the Intrinsic Value of Wingstop Inc (WING) is
110.91 USD. This WING valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 301.33 USD, the upside of Wingstop Inc is
-63.20%.
The range of the Intrinsic Value is 61.86 - 330.17 USD
110.91 USD
Intrinsic Value
WING Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
61.86 - 330.17 |
110.91 |
-63.2% |
| DCF (Growth 10y) |
89.78 - 427.66 |
151.94 |
-49.6% |
| DCF (EBITDA 5y) |
45.66 - 58.74 |
52.20 |
-82.7% |
| DCF (EBITDA 10y) |
71.55 - 97.85 |
84.05 |
-72.1% |
| Fair Value |
86.25 - 86.25 |
86.25 |
-71.38% |
| P/E |
47.01 - 70.80 |
55.80 |
-81.5% |
| EV/EBITDA |
25.17 - 44.84 |
33.65 |
-88.8% |
| EPV |
2.68 - 12.69 |
7.68 |
-97.4% |
| DDM - Stable |
38.26 - 199.28 |
118.77 |
-60.6% |
| DDM - Multi |
55.77 - 221.23 |
88.55 |
-70.6% |
WING Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,801.85 |
| Beta |
1.99 |
| Outstanding shares (mil) |
29.21 |
| Enterprise Value (mil) |
9,431.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.94% |
| Cost of Debt |
4.47% |
| WACC |
7.63% |