EAT
Brinker International Inc
Price:  
46.24 
USD
Volume:  
954,529.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EAT Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Brinker International Inc (EAT) is 156.40 USD. This EAT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.24 USD, the upside of Brinker International Inc is %.

The range of the Intrinsic Value is 103.85 - 297.53 USD

46.24 USD
Stock Price
156.40 USD
Intrinsic Value
Intrinsic Value Details

EAT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 103.85 - 297.53 156.40 238.2%
DCF (Growth 10y) 134.15 - 354.93 194.56 320.8%
DCF (EBITDA 5y) 82.31 - 121.85 101.79 120.1%
DCF (EBITDA 10y) 111.61 - 166.30 137.27 196.9%
Fair Value 87.16 - 87.16 87.16 88.49%
P/E 57.36 - 77.05 64.50 39.5%
EV/EBITDA 45.20 - 90.92 63.51 37.3%
EPV 63.85 - 95.88 79.86 72.7%
DDM - Stable 26.30 - 80.29 53.30 15.3%
DDM - Multi 63.73 - 155.46 90.90 96.6%

EAT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,045.20
Beta 1.36
Outstanding shares (mil) 44.23
Enterprise Value (mil) 2,915.50
Market risk premium 4.60%
Cost of Equity 9.59%
Cost of Debt 4.94%
WACC 7.99%