/
DCF Valuation
Base-case fair value
$52.65
Intrinsic $70.20 · 25% MOS
Base-case summary
Our base-case DCF for Nathans Famous, Inc. (NATH) projects 10 years of free cash flow growth at 2.4% for years 1–5 and 1.2% for years 6–10, anchored to 2.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $18M in trailing free cash flow, this produces an intrinsic value of $70.20 per share. A 25% safety margin gives a fair value of $52.65.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$18M
Cash & equivalents
$24M
Total debt
$52M
Shares outstanding
4M