The Cheesecake Factory Incorporated logo CAKE - The Cheesecake Factory Incorporated

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 13
HOLD 31
SELL 4
STRONG
SELL
0
| PRICE TARGET: $89.36 DETAILS
HIGH: $122.00
LOW: $60.00
MEDIAN: $90.00
CONSENSUS: $89.36
DOWNSIDE: 22.24%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 120.2% above fair value
Current Price $114.92
Bear Case $42.98 62.6% downside ($42.98 - $114.92) / $114.92 = -62.6% $3.07 × 14x P/E
Fair Value $52.19 54.6% downside ($52.19 - $114.92) / $114.92 = -54.6% $3.07 × 17x P/E
Bull Case $61.40 46.6% downside ($61.40 - $114.92) / $114.92 = -46.6% $3.07 × 20x P/E

Adjust Assumptions

17.0x
3.07$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 37.4x

Plain-Language Summary

Applying a 17x P/E to adjusted EPS of $3.07, the base-case value is $52.19 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (48 analysts) $89.36
Analyst Range $60.00 – $122.00
Divergence from AlphaVal 42%

Warnings

ℹ Wall Street's average price target is $89.36 (from 48 analysts). Our estimate is 42% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples