CRACKER BARREL OLD COUNTRY STORE, INC (CBRL)
Retail-Eating Places
Latest Price
$50.53
TTM P/E
43.94
Normalized P/E
16.14
Div Yield
1.98%
Book Value
20.83
P/B Ratio
2.43
Valuation metrics
adjust assumptions →EPS: $2.06
Book value / share: $20.73
Formula: √(22.5 × EPS × BVPS)
Graham Number
$31.00
39% downside
Norm. op. income: $121M (median of 7yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$27.34
46% downside
Base FCF: $107M (median of recent 5yr)
Growth: 0%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$44.47
12% downside
EPS: $2.06
Target P/E: 16×
Formula: EPS × P/E
P/E Fair Value
$32.96
35% downside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 3.55M | $189.0M | 15.90% | +176.2K | 2026-06-30 |
| D. E. Shaw & Co., Inc. | 1.48M | $78.0M | 6.60% | +1.36M | 2026-06-30 |
| AMERICAN CENTURY COMPANIES INC | 1.05M | $56.0M | 4.71% | +81.9K | 2026-06-30 |
| Allianz Asset Management GmbH | 1.04M | $55.0M | 4.66% | -32.2K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 990.8K | $52.0M | 4.43% | +11.4K | 2026-06-30 |
| TWO SIGMA INVESTMENTS, LP | 980.3K | $52.0M | 4.39% | -- | 2026-06-30 |
| STATE STREET CORP | 900.0K | $47.0M | 4.03% | +42.7K | 2026-06-30 |
| CITADEL ADVISORS LLC | 688.8K | $36.0M | 3.08% | -265.2K | 2026-06-30 |
| Sixth Street Partners Management Company, L.P. | 682.1K | $36.0M | 3.05% | -- | 2026-06-30 |
| CHARLES SCHWAB INVESTMENT MANAGEMENT INC | 682.1K | $36.0M | 3.05% | +35.5K | 2026-06-30 |