DCF Calculator

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

The ONE Group Hospitality, Inc. (STKS)

Consumer Cyclical | Restaurants

Today's Price

$1.22

Today's Fair Value

$3.30 +170.49%

Margin of Safety

+63.03%

Projected Value (5Y)

$5.31 +335.25%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 94.74% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.93% | CAGR (5y): 1.42%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 18.24x)

Discount Rate