As of 2025-07-11, the Intrinsic Value of Brinker International Inc (EAT) is 359.91 USD. This EAT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.71 USD, the upside of Brinker International Inc is 115.90%.
The range of the Intrinsic Value is 221.74 - 971.02 USD
Based on its market price of 166.71 USD and our intrinsic valuation, Brinker International Inc (EAT) is undervalued by 115.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 221.74 - 971.02 | 359.91 | 115.9% |
| DCF (Growth 10y) | 309.22 - 1,281.50 | 489.56 | 193.7% |
| DCF (EBITDA 5y) | 127.05 - 197.02 | 158.54 | -4.9% |
| DCF (EBITDA 10y) | 200.83 - 308.64 | 247.97 | 48.7% |
| Fair Value | 187.35 - 187.35 | 187.35 | 12.38% |
| P/E | 103.38 - 178.65 | 136.37 | -18.2% |
| EV/EBITDA | 82.39 - 135.54 | 113.39 | -32.0% |
| EPV | 86.31 - 127.77 | 107.04 | -35.8% |
| DDM - Stable | 85.43 - 468.32 | 276.87 | 66.1% |
| DDM - Multi | 154.55 - 664.69 | 251.48 | 50.8% |
| Market Cap (mil) | 7,410.26 |
| Beta | 0.66 |
| Outstanding shares (mil) | 44.45 |
| Enterprise Value (mil) | 7,935.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.29% |
| Cost of Debt | 4.76% |
| WACC | 7.02% |