TXRH - NASDAQ

Texas Roadhouse, Inc.

Texas Roadhouse, Inc.

TXRHยทNASDAQ

$166.19

-5.3%
Consumer CyclicalRestaurants

Texas Roadhouse, Inc., together with its subsidiaries, operates casual dining restaurants in the United States and internationally. The company operates and franchises restaurants under the Texas Roadhouse, Bubba's 33, and Jaggers names. As of December 28, 2021, it operated 566 domestic restaurants and 101 franchise restaurants. Texas Roadhouse, Inc. was founded in 1993 and is based in Louisville, Kentucky.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$10.92B
EPS6.1100
P/E Ratio27.20
Earnings Date08/06/2026
Texas Roadhouse, Inc.

Texas Roadhouse, Inc. Fair Value Envelope

TXRH ยท NASDAQ

Our analysis suggests that TXRH has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $166.19, this represents a potential HIDDEN relative to our calculated worth for Texas Roadhouse, Inc..

HIDDEN
Intrinsic Value
Current Price: $166.19

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$3.4B
+ Cash & Equivalents$134.7M
Firm Value$3.5B
- Debt$1.9B
Equity Value$1.6B
/ Shares Outstanding66,449,016B
DCF Value$24
OVERVALUED BY 86%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$625.5M
$535.8M
$459.0M
$393.3M
$336.9M
$288.6M
$247.3M
$211.8M
$181.5M
$155.5M
Maintenance CapEx
-$66.5M
-$57.0M
-$48.8M
-$41.8M
-$35.8M
-$30.7M
-$26.3M
-$22.5M
-$19.3M
-$16.5M
Owner Earnings
$559.0M
$478.9M
$410.3M
$351.5M
$301.1M
$258.0M
$221.0M
$189.3M
$162.2M
$139.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$517.6M
$410.6M
$325.7M
$258.3M
$204.9M
$162.6M
$128.9M
$102.3M
$81.1M
$64.4M
Terminal Value represents 32.7% of Enterprise Value

Related Guides

Blog Categories

Continue your TXRH research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.