US · CNNE
Cannae Holdings, Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Las Vegas, NV 89134-6368
- Website
- cannaeholdings.com
Price · as of 2025-12-31
$13.67
Market cap 639.02M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $21.40 | +56.55% |
| Intrinsic Value(DCF) | $4.86 | -64.45% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $10.32 | $1.39 | |||
| 2017 | $18.08 | $62.22 | $2.69 | $19.84 | $11.35 |
| 2018 | $21.31 | $33.98 | $1.54 | $15.42 | $4.26 |
| 2019 | $34.56 | $34.95 | $5.16 | $22.94 | $0.00 |
| 2020 | $37.42 | $99.74 | $17.19 | $147.69 | $0.00 |
| 2021 | $22.83 | $19.32 | $0.00 | $20.50 | $0.00 |
| 2022 | $19.03 | $19.93 | $0.00 | $6.43 | $11.54 |
| 2023 | $20.94 | $24.58 | $0.00 | $9.59 | $22.46 |
| 2024 | $17.25 | $17.35 | $0.00 | $0.00 | $54.74 |
| 2025 | $12.14 | $21.40 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Cannae Holdings, Inc.'s (CNNE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $21.40
- Current price
- $13.67
- AI upside
- +56.55%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.86
-64.45% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CNNE | Cannae Holdings, Inc. | $13.67 | 639.02M | +57% | -64% | — | — | -0.22 | 0.67 | 1.62 | -2.17 | -0.24 | 0.72 | 12.68% | -28.23% | -121.15% | -215.22% | -7.47% | -173.43% | 0.32 | -11.50 | 2.07 | 1.87 | -0.39 | 9197.00% | -639.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 7.17% | -6.99 | — | 1.97 | 1.42 |
| AEVA | Aeva Technologies, Inc. | $13.26 | 796.66M | +163% | +186,833% | — | — | -5.69 | 62.57 | 45.73 | -5.91 | — | 66.73 | -3.65% | -705.77% | -804.40% | -258.38% | 1680.46% | -88.90% | 7.75 | — | 4.28 | 3.49 | -0.22 | -1053.00% | 9944.00% | 684.00% | -14.48% | -3.21 | 1576.27% | 0.00% | 0.00% | 0.00% | -6.33 | -6.75 | 44.66 | -4.38 |
| BH | Biglari Holdings Inc. | $387.78 | 1.21B | -2% | -67% | -8% | — | -81.12 | 0.53 | 0.84 | 8.50 | — | 0.61 | 38.28% | 6.38% | -1.04% | -0.64% | 1.82% | -0.44% | 0.26 | 3.77 | 1.16 | 1.08 | 3.16 | -10698.00% | -88.00% | -6156.00% | 6.25% | 0.34 | 3.26% | 0.00% | 0.00% | 0.00% | 13.91 | 16.86 | 0.89 | 2.18 |
| CBRL | Cracker Barrel Old Countr… | $32.72 | 730.58M | -10% | -53% | -53% | -46% | 18.85 | 1.89 | 0.25 | 10.16 | 149.97 | 2.00 | 32.95% | 1.58% | 1.33% | 10.29% | 3.46% | 2.15% | 2.44 | 2.69 | 0.50 | 0.12 | 5.64 | 1257.00% | 37.00% | 4809.00% | 6.89% | 0.35 | 3.79% | 2.64% | 49.80% | 14.41% | 35.68 | 32.58 | 0.56 | 2.12 |
| FOXF | Fox Factory Holding Corp. | $16.84 | 703.93M | +1,371% | -58% | — | — | -1.34 | 1.09 | 0.50 | -1.62 | — | 1.25 | 30.21% | -35.64% | -37.11% | -58.22% | -39.70% | -27.91% | 0.04 | -9.74 | 2.86 | 0.96 | 0.07 | -825000.00% | 527.00% | -6930.00% | 3.69% | 0.23 | 2.16% | 0.00% | 0.00% | 93.45% | -1.34 | 25.94 | 0.48 | 0.91 |
| FWRG | First Watch Restaurant Gr… | $12.46 | 760.46M | +35% | +105% | -60% | -29% | 39.09 | 1.21 | 0.62 | 13.59 | 1172.71 | 24.38 | 13.04% | 2.76% | 1.59% | 3.18% | 2.49% | 1.19% | 1.18 | 2.02 | 0.29 | 0.17 | 6.60 | 333.00% | 2034.00% | 15248.00% | -4.08% | 0.75 | -2.28% | 0.00% | 0.00% | 7.62% | 43.76 | -47.69 | 1.21 | 1.07 |
| LGIH | LGI Homes, Inc. | $51.90 | 1.2B | +132% | -52% | +103% | — | 16.01 | 0.55 | 0.68 | 26.82 | — | 0.56 | 20.73% | 4.68% | 4.25% | 3.51% | 1.63% | 1.89% | 0.79 | — | 223.39 | 5.79 | 15.52 | -6241.00% | -2257.00% | -329.00% | -12.13% | -8.65 | -3.91% | 0.00% | 0.00% | 0.00% | 34.56 | -19.57 | 1.62 | 2.75 |
| LVWR | LiveWire Group, Inc. | $1.68 | 342.7M | +1,487% | -64% | — | — | -4.12 | 6.73 | 12.06 | -4.69 | — | 8.39 | -17.27% | -294.03% | -292.59% | -93.23% | -166.45% | -51.03% | 1.65 | -296.02 | 4.63 | 3.83 | 0.11 | -1957.00% | -361.00% | -4373.00% | -18.52% | -2.36 | -126.48% | 0.00% | 0.00% | 0.33% | -4.01 | -5.28 | 11.80 | -1.88 |
| SG | Sweetgreen, Inc. | $5.55 | 656.38M | +326% | -61% | — | — | -4.74 | 1.79 | 0.94 | -14.43 | -10.70 | 2.00 | 4.71% | -20.50% | -19.73% | -33.42% | -23.54% | -16.30% | 1.00 | -7332.53 | 1.09 | 0.80 | -4.25 | 4430.00% | 39.00% | 14420.00% | -18.75% | -0.11 | -20.14% | 0.00% | 0.00% | 0.00% | -6.47 | -7.56 | 1.33 | -0.61 |
About Cannae Holdings, Inc.
Cannae Holdings, Inc. is a principal investment firm. The firm primarily invests in restaurants, technology enabled healthcare services, financial services and more. It takes both minority and majority stakes. Cannae Holdings, Inc. is based in Las Vegas, Nevada.
- CEO
- Ryan Richard Caswell
- Employees
- 7.32K
- Beta
- 1.10
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.86 ÷ $13.67) − 1 = -64.45% (DCF, example).