The Discounted Cash Flow (DCF) valuation of Brinker International Inc (EAT) is 110.84 USD. With the latest stock price at 127.45 USD, the upside of Brinker International Inc based on DCF is -13.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.9% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 69.04 - 247.88 | 110.84 |
| Upside | -45.8% - 94.5% | -13.0% |