BLMN
Bloomin' Brands Inc
Price:  
18.83 
USD
Volume:  
1,221,298.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BLMN Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Bloomin' Brands Inc (BLMN) is 35.45 USD. This BLMN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.83 USD, the upside of Bloomin' Brands Inc is %.

The range of the Intrinsic Value is 28.91 - 45.03 USD

18.83 USD
Stock Price
35.45 USD
Intrinsic Value
Intrinsic Value Details

BLMN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.91 - 45.03 35.45 88.3%
DCF (Growth 10y) 31.60 - 47.35 38.03 102.0%
DCF (EBITDA 5y) 35.53 - 48.74 43.75 132.3%
DCF (EBITDA 10y) 36.91 - 51.31 45.01 139.1%
Fair Value 20.87 - 20.87 20.87 10.84%
P/E 15.01 - 41.91 28.16 49.5%
EV/EBITDA 21.27 - 49.90 38.70 105.5%
EPV 46.99 - 62.61 54.80 191.0%
DDM - Stable 4.72 - 9.25 6.98 -62.9%
DDM - Multi 24.04 - 34.31 28.13 49.4%

BLMN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,628.42
Beta 0.61
Outstanding shares (mil) 86.48
Enterprise Value (mil) 2,458.43
Market risk premium 4.60%
Cost of Equity 10.75%
Cost of Debt 5.29%
WACC 8.73%