As of 2025-09-18, the Intrinsic Value of Darden Restaurants Inc (DRI) is 287.85 USD. This DRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 208.79 USD, the upside of Darden Restaurants Inc is 37.90%.
The range of the Intrinsic Value is 217.07 - 425.87 USD
Based on its market price of 208.79 USD and our intrinsic valuation, Darden Restaurants Inc (DRI) is undervalued by 37.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 217.07 - 425.87 | 287.85 | 37.9% |
| DCF (Growth 10y) | 289.68 - 535.64 | 373.66 | 79.0% |
| DCF (EBITDA 5y) | 216.96 - 320.53 | 259.58 | 24.3% |
| DCF (EBITDA 10y) | 286.66 - 418.54 | 341.00 | 63.3% |
| Fair Value | 225.04 - 225.04 | 225.04 | 7.78% |
| P/E | 215.80 - 245.22 | 227.87 | 9.1% |
| EV/EBITDA | 120.79 - 249.13 | 170.52 | -18.3% |
| EPV | 114.78 - 150.60 | 132.69 | -36.4% |
| DDM - Stable | 77.18 - 189.58 | 133.38 | -36.1% |
| DDM - Multi | 181.39 - 329.44 | 232.40 | 11.3% |
| Market Cap (mil) | 24,342.83 |
| Beta | 0.46 |
| Outstanding shares (mil) | 116.59 |
| Enterprise Value (mil) | 27,839.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.22% |
| Cost of Debt | 5.04% |
| WACC | 7.72% |