Darden Restaurants, Inc.
Bear Case (25th pct.)
-21.0% vs price
Base Case (Median)
-13.7% vs price
Bull Case (75th pct.)
10.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $6800.55 | 3086.0% | High (40%) |
| PE Comparable | $176.97 | -17.1% | Medium (25%) |
| Growth Trajectory DCF | $184.30 | -13.7% | Medium (20%) |
| Graham Number | $64.67 | -69.7% | Medium (30%) |
| EV/EBITDA | $160.15 | -25.0% | Medium (20%) |
| EV/FCF | $266.45 | 24.8% | Medium (20%) |
| Earnings Power Value | $203.36 | -4.7% | Medium (50%) |
Based on 7 out of 8 methods, DRI appears fairly valued at the current price of $213.45. The base case fair value of $184.30 implies 13.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.