Texas Roadhouse, Inc.Opportunity Rank #42(TXRH) Intrinsic Value & DCF Analysis (2026)
Current Price
$179.77
Last updated: Jun 23, 2026
Price vs Intrinsic Value
Fundamental Score
Weighted across 6 signals
Narrative Score
No change vs previous
Trend Score
As of 2026-06-22
The intrinsic value of Texas Roadhouse, Inc. (TXRH) is estimated at $328.37 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $179.77, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes a 5.84% long-term growth rate and a 9.00% discount rate (calculated: 8.34%), reflecting expected future free cash flow and cost of capital.
The intrinsic value of Texas Roadhouse, Inc. (TXRH) is estimated at $328.37 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $179.77, the stock appears undervalued relative to its projected cash flow fundamentals. This estimate assumes a 5.84% long-term growth rate and a 9.00% discount rate (calculated: 8.34%), reflecting expected future free cash flow and cost of capital.Valuation Details
Capital Efficiency
The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.
Fundamental Details
Narrative Details
Trend Details
Investment Coach
- Monitor whether valuation discount remains above 10%.
- Track ROIC vs WACC spread for sustained improvement.
- Follow narrative trend for meaningful shifts in the score direction.
Free Cash Flow (in millions)
How Intrinziq Estimates Fair Value
Intrinziq estimates Texas Roadhouse, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.
Texas Roadhouse, Inc.Consumer Cyclical
Texas Roadhouse, Inc., through its various subsidiaries, is actively engaged in the casual dining sector, managing restaurants both within the United States and on a global scale. The company's portfolio encompasses establishments operating under its proprietary brands, which include Texas Roadhouse, Bubba's 33, and Jaggers, all of which it either directly runs or licenses to franchisees. By December 28, 2021, the firm reported overseeing 566 company-operated restaurants in the U.S., complemented by 101 franchised locations. Founded in 1993, Texas Roadhouse, Inc. maintains its corporate base in Louisville, Kentucky.