US · RICK
RCI Hospitality Holdings, Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Houston, TX 77066
- Website
- rcihospitality.com
Price · as of 2024-09-30
$25.35
Market cap 192.98M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $44.62 | +76.02% |
| Intrinsic Value(DCF) | $21.15 | -16.57% |
| Graham-Dodd Method(GD) | $19.67 | -22.4% |
| Graham Formula(GF) | $2.83 | -88.82% |
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 |
|---|---|---|---|---|---|
| 2010 | $6.94 | $50.18 | $431.05 | $0.95 | $0.00 |
| 2011 | $7.73 | $56.66 | $79.33 | $9.32 | $6.88 |
| 2012 | $7.56 | $27.01 | $23.97 | $8.15 | $16.83 |
| 2013 | $9.84 | $26.21 | $28.76 | $10.06 | $24.29 |
| 2014 | $9.31 | $46.63 | $3.08 | $12.54 | $18.29 |
| 2015 | $9.75 | $36.83 | $3.25 | $11.20 | $17.10 |
| 2016 | $14.11 | $27.56 | $3.07 | $12.48 | $8.74 |
| 2017 | $29.46 | $32.22 | $3.30 | $11.57 | $12.91 |
| 2018 | $22.21 | $19.86 | $3.95 | $20.24 | $47.06 |
| 2019 | $17.96 | $22.35 | $29.24 | $20.57 | $35.58 |
| 2020 | $28.48 | $112.10 | $0.27 | $6.23 | $11.71 |
| 2021 | $62.37 | $83.05 | $85.11 | $30.04 | $180.77 |
| 2022 | $82.21 | $54.80 | $319.24 | $40.17 | $213.54 |
| 2023 | $61.43 | $59.98 | $341.39 | $34.80 | $54.83 |
| 2024 | $50.83 | $44.62 | $33.12 | $19.67 | $2.83 |
AI valuation
Our deep-learning model estimates RCI Hospitality Holdings, Inc.'s (RICK) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $44.62
- Current price
- $25.35
- AI upside
- +76.02%
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
$21.15
-16.57% upside
Graham-Dodd
$19.67
-22.4% upside
Graham Formula
$2.83
-88.82% 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 |
| RICK | RCI Hospitality Holdings,… | $25.35 | 192.98M | +76% | -17% | -22% | -89% | 155.78 | 1.79 | 1.59 | 20.47 | — | 12.38 | 57.66% | 6.36% | 1.02% | 1.11% | 3.61% | 0.50% | 1.03 | 1.13 | 0.98 | 0.79 | 6.92 | -8946.00% | 62.00% | 6688.00% | 6.65% | 1.16 | 6.01% | 0.49% | 76.30% | 8.48% | 37.76 | 22.70 | 2.40 | 1.97 |
| CRMT | America's Car-Mart, Inc. | $19.96 | 165.56M | +671% | +19% | +323% | -5% | 24.94 | 0.78 | 0.32 | 12.69 | — | 0.82 | 47.80% | 6.74% | 1.29% | 3.45% | 5.48% | 1.16% | 1.48 | 1.33 | 3.83 | 3.22 | 8.27 | -14745.00% | -21.00% | -3427.00% | -11.76% | -0.13 | -3.91% | 0.01% | 0.20% | 0.11% | 13.68 | -24.38 | 0.92 | 2.69 |
| DENN | Denny's Corporation | $6.25 | 321.87M | +418% | -73% | -98% | -62% | 10.12 | -6.42 | 0.48 | 10.05 | 59.06 | -1.14 | 73.42% | 10.02% | 4.77% | -44.61% | 9.58% | 4.49% | -12.00 | 1.94 | 0.42 | 0.28 | 6.55 | 1714.00% | -250.00% | -9852.00% | 0.42% | 0.31 | 0.26% | 0.00% | 0.00% | 5.37% | 13.77 | 679.51 | 1.38 | 1.32 |
| FLXS | Flexsteel Industries, Inc… | $51.47 | 275.13M | +31% | -63% | -20% | +9% | 12.50 | 1.50 | 0.57 | 8.84 | 14.56 | 1.50 | 22.21% | 6.03% | 4.57% | 12.67% | 9.87% | 7.24% | 0.35 | 380.21 | 2.78 | 1.21 | 0.63 | 8586.00% | 686.00% | 2438.00% | 13.38% | 0.60 | 16.72% | 1.41% | 17.60% | 19.78% | 10.19 | 8.05 | 0.62 | 4.60 |
| GHG | GreenTree Hospitality Gro… | $1.38 | 139.8M | +174% | +32% | -13% | — | 17.28 | 1.27 | 1.38 | 6.51 | — | 1.44 | 38.77% | 12.05% | 8.19% | 7.40% | 4.73% | 2.14% | 1.17 | 25.66 | 1.57 | 1.50 | 0.70 | -5909.00% | -1744.00% | -1986.00% | 15.84% | 0.32 | 15.67% | 3.83% | 66.10% | 49.38% | 12.83 | 7.07 | 1.55 | 0.73 |
| INSE | Inspired Entertainment, I… | $8.16 | 219.72M | +530% | -43% | +13% | -87% | 4.01 | -78.74 | 0.87 | 7.06 | 0.53 | -2.61 | 68.93% | 10.33% | 21.81% | -163.64% | 11.50% | 16.59% | -106.30 | 0.94 | 1.54 | 1.17 | 3.91 | 75385.00% | -799.00% | -22609.00% | 1.12% | 0.30 | 1.09% | 0.00% | 0.00% | 0.00% | 18.94 | 200.46 | 1.96 | 0.00 |
| LOVE | The Lovesac Company | $12.78 | 186.81M | +845% | -43% | +38% | -68% | 24.60 | 1.31 | 0.42 | 13.53 | — | 1.32 | 58.45% | 2.01% | 1.70% | 5.33% | 3.08% | 2.28% | 0.85 | — | 1.59 | 0.65 | 3.50 | -5241.00% | -280.00% | -6303.00% | 6.14% | 0.25 | 5.62% | 0.00% | 0.00% | 7.01% | 28.11 | 21.97 | 0.56 | 2.18 |
| RCKY | Rocky Brands, Inc. | $45.20 | 338.71M | +123% | -83% | -49% | -78% | 12.53 | 0.61 | 0.31 | 6.63 | 160.57 | 1.82 | 39.45% | 6.85% | 2.51% | 5.00% | 6.59% | 2.43% | 0.58 | 1.83 | 2.73 | 0.85 | 3.18 | 780.00% | -175.00% | -3095.00% | 33.72% | 0.58 | 12.59% | 3.23% | 40.50% | 35.11% | 8.82 | 5.70 | 0.60 | 2.49 |
| SEV | Aptera Motors Corp. | $2.18 | 61M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | -574.04% | -124.00% | 4209.61% | -1.09 | — | 0.09 | 0.05 | -58.57 | -27373.00% | — | -4147.00% | — | 0.00 | -4.58% | — | 0.00% | — | — | — | — | — |
| TWNP | Twin Hospitality Group | $0.07 | 4.08M | +145,385% | +4,879% | — | — | -8.04 | -4.58 | 1.09 | 72.46 | -3.31 | -1.05 | 27.13% | -2.35% | -13.61% | 96.22% | -1.46% | -8.69% | -6.74 | -0.18 | 0.52 | 0.23 | 42.85 | 24286.00% | 5325.00% | 12535.00% | -10.37% | -0.27 | -8.28% | 0.00% | 0.00% | 0.00% | -113.78 | -23.59 | 2.68 | 0.70 |
| VIOT | Viomi Technology Co., Ltd | $1.27 | 86.74M | +2,484% | +4,865% | +554% | — | 5.02 | 0.22 | 0.15 | -3.33 | — | 0.23 | 25.89% | 7.38% | 2.99% | 4.54% | 26.88% | 2.38% | 0.11 | — | 2.07 | 1.75 | -3.92 | -27317.00% | -1502.00% | -43273.00% | 215.85% | 0.69 | 131.99% | 0.00% | 0.00% | 201.44% | -4.71 | -1.07 | -0.35 | 1.79 |
About RCI Hospitality Holdings, Inc.
RCI Hospitality Holdings, Inc., through its subsidiaries, engages in the hospitality and related businesses in the United States. The company operates through Nightclubs, Bombshells, and Other segments. It owns and/or operates upscale adult nightclubs serving primarily businessmen and professionals under the Rick's Cabaret, Jaguars Club, Tootsie's Cabaret, XTC Cabaret, Club Onyx, Hoops Cabaret and Sports Bar, Scarlett's Cabaret, Temptations Adult Cabaret, Foxy's Cabaret, Vivid Cabaret, Downtown Cabaret, Cabaret East, The Seville, Silver City Cabaret, and Kappa Men's Club. The company also operates restaurants and sports bars under the Bombshells Restaurant & Bar brand, as well as a dance club under the Studio 80 brand. In addition, it owns two national industry trade publications serving the adult nightclubs industry and the adult retail products industry; a national industry convention and tradeshow; and two national industry award shows, as well as approximately a dozen industry and social media Websites. Further, RCI Hospitality Holdings, Inc. holds license to sell Robust Energy Drink in the United States. The company was formerly known as Rick's Cabaret International, Inc. and changed its name to RCI Hospitality Holdings, Inc. in August 2014. RCI Hospitality Holdings, Inc. was founded in 1983 and is based in Houston, Texas.
- CEO
- Travis Reese
- Employees
- 3.61K
- Beta
- 0.81
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($21.15 ÷ $25.35) − 1 = -16.57% (DCF, example).