BJs RESTAURANTS INC (BJRI)
Retail-Eating Places · Consumer Discretionary · $909M
Intrinsic Value (Consensus)
$45.54
Current Price
$43.20
Margin of Safety
+5.4%
5.4% Below Intrinsic Value
Value: $46
Price: $43
Valuation Model Estimates
Current Price: $43.20
DCF (Discounted Cash Flow)
$91.12
Graham Number
$29.08
Earnings Power Value
$20.97
Relative Value (P/E)
$43.20
Dividend Discount Model
$43.33
Consensus Value
$45.54
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.16
- EPS (Forward)
- $2.59
- Book Value
- $17.40
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 13.3%
- Debt/Equity
- 23%
- Revenue Growth
- 3.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance