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
40.23 USD
Intrinsic Value
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% |