As of 2024-12-11, the Intrinsic Value of Darden Restaurants Inc (DRI) is
306.15 USD. This DRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 168.31 USD, the upside of Darden Restaurants Inc is
81.90%.
The range of the Intrinsic Value is 213.88 - 534.33 USD
306.15 USD
Intrinsic Value
DRI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
213.88 - 534.33 |
306.15 |
81.9% |
| DCF (Growth 10y) |
294.93 - 697.19 |
411.55 |
144.5% |
| DCF (EBITDA 5y) |
249.20 - 304.39 |
280.66 |
66.8% |
| DCF (EBITDA 10y) |
328.66 - 426.39 |
379.63 |
125.6% |
| Fair Value |
221.34 - 221.34 |
221.34 |
31.51% |
| P/E |
246.84 - 312.77 |
281.36 |
67.2% |
| EV/EBITDA |
154.83 - 216.91 |
178.45 |
6.0% |
| EPV |
118.88 - 172.65 |
145.77 |
-13.4% |
| DDM - Stable |
82.10 - 258.23 |
170.16 |
1.1% |
| DDM - Multi |
178.52 - 416.69 |
247.79 |
47.2% |
DRI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19,776.43 |
| Beta |
0.51 |
| Outstanding shares (mil) |
117.50 |
| Enterprise Value (mil) |
22,703.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.32% |
| Cost of Debt |
4.67% |
| WACC |
6.92% |