DRI
Darden Restaurants Inc
Price:  
148.78 
USD
Volume:  
1,227,689.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DRI Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Darden Restaurants Inc (DRI) is 199.74 USD. This DRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 148.78 USD, the upside of Darden Restaurants Inc is %.

The range of the Intrinsic Value is 158.99 - 266.21 USD

148.78 USD
Stock Price
199.74 USD
Intrinsic Value
Intrinsic Value Details

DRI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 158.99 - 266.21 199.74 34.2%
DCF (Growth 10y) 207.72 - 339.98 258.17 73.5%
DCF (EBITDA 5y) 172.80 - 232.30 203.75 36.9%
DCF (EBITDA 10y) 218.29 - 302.20 259.42 74.4%
Fair Value 216.70 - 216.70 216.70 45.65%
P/E 185.84 - 266.21 223.63 50.3%
EV/EBITDA 109.46 - 165.72 135.40 -9.0%
EPV 82.02 - 117.88 99.95 -32.8%
DDM - Stable 65.76 - 139.28 102.52 -31.1%
DDM - Multi 140.73 - 228.44 173.88 16.9%

DRI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,758.38
Beta 0.72
Outstanding shares (mil) 119.36
Enterprise Value (mil) 20,354.48
Market risk premium 4.60%
Cost of Equity 8.41%
Cost of Debt 4.69%
WACC 7.97%