$40.96
Above FV▼ -17.2% against the close used
Model range $7.09 – $72.51
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$7.09Fair value$40.96Bull$72.51
FairClose
52-week traded range
52W low $25.0252W high $59.04
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Cracker Barrel closed at $49.48, 20.8% above the consensus fair value of $40.96 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 24.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$38.26
-22.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.4%, r=10%, tg=3%, n=10yr
Graham Number
$30.98
-37.4%
√(22.5 × EPS × BVPS)
EPS=2.06, BVPS=20.7 · outside Graham range (P/E 24, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
$41.20
-16.7%
EPS × 20x (sector P/E)
EPS=2.06, Sector P/E=20x
Peter Lynch (PEG)
$7.09
-85.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2.06, g=3.4%
EV/EBITDA
$72.51
+46.6%
(EBITDA × 11.7x − Net Debt) ÷ Shares
EBITDA=177.27M
Dividend Discount (DDM)
$15.76
-68.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1, r=10%, g=3.4%
Book Value (P/B)
$20.58
-58.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20.7, ROE=10%, g=3.4%, r=10%
Reverse DCF
$49.48
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.6% | Historical: 3.4%
Margin of Safety
$27.61
-44.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=36.81, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.