EAT
Brinker International Inc
Price:  
178.31 
USD
Volume:  
1,119,450.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EAT Intrinsic Value

102.60 %
Upside

What is the intrinsic value of EAT?

As of 2025-06-19, the Intrinsic Value of Brinker International Inc (EAT) is 361.20 USD. This EAT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 178.31 USD, the upside of Brinker International Inc is 102.60%.

The range of the Intrinsic Value is 220.05 - 1,023.44 USD

Is EAT undervalued or overvalued?

Based on its market price of 178.31 USD and our intrinsic valuation, Brinker International Inc (EAT) is undervalued by 102.60%.

178.31 USD
Stock Price
361.20 USD
Intrinsic Value
Intrinsic Value Details

EAT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 220.05 - 1,023.44 361.20 102.6%
DCF (Growth 10y) 306.78 - 1,351.16 491.35 175.6%
DCF (EBITDA 5y) 126.24 - 190.04 160.23 -10.1%
DCF (EBITDA 10y) 199.60 - 301.05 250.04 40.2%
Fair Value 187.35 - 187.35 187.35 5.07%
P/E 85.98 - 151.67 111.22 -37.6%
EV/EBITDA 81.76 - 128.70 110.86 -37.8%
EPV 85.82 - 129.37 107.60 -39.7%
DDM - Stable 84.55 - 490.70 287.63 61.3%
DDM - Multi 152.78 - 697.32 251.54 41.1%

EAT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,925.88
Beta 0.67
Outstanding shares (mil) 44.45
Enterprise Value (mil) 8,450.68
Market risk premium 4.60%
Cost of Equity 7.29%
Cost of Debt 4.76%
WACC 7.01%