BLMN
Bloomin' Brands Inc
Price:  
12.72 
USD
Volume:  
1,953,663.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BLMN Intrinsic Value

216.30 %
Upside

As of 2024-12-10, the Intrinsic Value of Bloomin' Brands Inc (BLMN) is 40.23 USD. This BLMN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.72 USD, the upside of Bloomin' Brands Inc is 216.30%.

The range of the Intrinsic Value is 31.95 - 52.85 USD

12.72 USD
Stock Price
40.23 USD
Intrinsic Value
Intrinsic Value Details

BLMN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.95 - 52.85 40.23 216.3%
DCF (Growth 10y) 34.21 - 54.05 42.12 231.1%
DCF (EBITDA 5y) 34.87 - 54.62 47.49 273.4%
DCF (EBITDA 10y) 36.86 - 56.42 48.32 279.9%
Fair Value -1.56 - -1.56 -1.56 -112.25%
P/E (1.03) - 59.93 24.11 89.6%
EV/EBITDA 27.38 - 59.68 43.09 238.7%
EPV 53.48 - 72.81 63.14 396.4%
DDM - Stable (0.37) - (0.79) (0.58) -104.6%
DDM - Multi 18.63 - 32.04 23.68 86.1%

BLMN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,079.16
Beta 0.41
Outstanding shares (mil) 84.84
Enterprise Value (mil) 2,097.32
Market risk premium 4.60%
Cost of Equity 9.89%
Cost of Debt 5.24%
WACC 7.64%