As of 2024-12-14, 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 12.27 USD, the upside of Bloomin' Brands Inc is 227.90%.

The range of the Intrinsic Value is 31.95 - 52.85 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	31.95 - 52.85	40.23	227.9%
DCF (Growth 10y)	34.21 - 54.05	42.12	243.2%
DCF (EBITDA 5y)	35.24 - 52.60	46.04	275.2%
DCF (EBITDA 10y)	37.13 - 54.82	47.22	284.8%
Fair Value	-1.56 - -1.56	-1.56	-112.70%
P/E	(0.96) - 56.96	22.36	82.3%
EV/EBITDA	27.81 - 57.32	41.53	238.5%
EPV	53.48 - 72.81	63.14	414.6%
DDM - Stable	(0.37) - (0.79)	(0.58)	-104.7%
DDM - Multi	18.63 - 32.04	23.68	93.0%