Darden Restaurants, Inc.
Bear Case (25th pct.)
-41.9% vs price
Base Case (Median)
-13.2% vs price
Bull Case (75th pct.)
-4.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-23.50 | -110.4% | High (40%) |
| PE Comparable | $195.00 | -13.5% | Medium (25%) |
| Growth Trajectory DCF | $228.59 | 1.4% | Medium (20%) |
| Graham Number | $67.19 | -70.2% | Medium (30%) |
| EV/EBITDA | $204.56 | -9.3% | Medium (20%) |
| EV/FCF | $195.82 | -13.2% | Medium (20%) |
| Earnings Power Value | $272.26 | 20.7% | Medium (50%) |
Based on 7 out of 8 methods, DRI appears overvalued at the current price of $225.51. The base case fair value of $195.82 implies 13.2% 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.