As of 2024-07-27, the Intrinsic Value of Bloomin' Brands Inc (BLMN) is
36.86 USD. This BLMN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.93 USD, the upside of Bloomin' Brands Inc is
%.
The range of the Intrinsic Value is 29.74 - 47.55 USD
36.86 USD
Intrinsic Value
BLMN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.74 - 47.55 |
36.86 |
85.0% |
| DCF (Growth 10y) |
32.50 - 50.00 |
39.54 |
98.4% |
| DCF (EBITDA 5y) |
32.18 - 47.52 |
40.42 |
102.8% |
| DCF (EBITDA 10y) |
34.86 - 51.07 |
43.04 |
115.9% |
| Fair Value |
20.87 - 20.87 |
20.87 |
4.72% |
| P/E |
13.74 - 43.83 |
28.35 |
42.3% |
| EV/EBITDA |
20.91 - 50.72 |
36.75 |
84.4% |
| EPV |
48.23 - 65.53 |
56.88 |
185.4% |
| DDM - Stable |
4.89 - 9.85 |
7.37 |
-63.0% |
| DDM - Multi |
24.81 - 36.41 |
29.35 |
47.3% |
BLMN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,723.55 |
| Beta |
0.33 |
| Outstanding shares (mil) |
86.48 |
| Enterprise Value (mil) |
2,553.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.29% |
| Cost of Debt |
5.29% |
| WACC |
8.48% |