Texas Roadhouse, Inc. logo TXRH - Texas Roadhouse, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 21
HOLD 24
SELL 0
STRONG
SELL
0
| PRICE TARGET: $213.00 DETAILS
HIGH: $235.00
LOW: $175.00
MEDIAN: $220.00
CONSENSUS: $213.00
UPSIDE: 33.34%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Moderate
Trading 18.8% below fair value
Current Price $159.75
Bear Case $164.70 3.1% upside ($164.70 - $159.75) / $159.75 = 3.1% $6.10 × 27x P/E
Fair Value $196.72 23.1% upside ($196.72 - $159.75) / $159.75 = 23.1% $6.10 × 32x P/E
Bull Case $228.75 43.2% upside ($228.75 - $159.75) / $159.75 = 43.2% $6.10 × 38x P/E

Adjust Assumptions

32.2x
6.1$

Key Value Driver

Normalized P/E multiple (32x base case)

Implied Market Multiple 26.2x

Plain-Language Summary

Applying a 32x P/E to adjusted EPS of $6.10, the base-case value is $196.72 per share.

Analyst Consensus (External Reference)

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

Average Target (45 analysts) $213.00
Analyst Range $175.00 – $235.00
Divergence from AlphaVal 8%

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