The Discounted Cash Flow (DCF) valuation of Brinker International Inc (EAT) is 359.91 USD. With the latest stock price at 165.09 USD, the upside of Brinker International Inc based on DCF is 118.0%.
Based on the latest price of 165.09 USD and our DCF valuation, Brinker International Inc (EAT) is a buy. buying EAT stocks now will result in a potential gain of 118.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.2% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 221.74 - 971.02 | 359.91 |
| Upside | 34.3% - 488.2% | 118.0% |