DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Red Robin Gourmet Burgers, Inc. (RRGB)

Consumer Cyclical | Restaurants

Today's Price

$7.48

Today's Fair Value

$0.68 -90.91%

Margin of Safety

-1000.00%

Projected Value (5Y)

$1.10 -85.29%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: -22.66% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.7% | CAGR (5y): 4.44%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 10.79x)

Discount Rate