Darden Restaurants Inc
NYSE:DRI

Watchlist Manager
Darden Restaurants Inc Logo
Darden Restaurants Inc
NYSE:DRI
Watchlist
Price: 188.515 USD 1%
Market Cap: 22.2B USD
Have any thoughts about
Darden Restaurants Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one DRI stock under the Base Case scenario is 208.655 USD. Compared to the current market price of 188.515 USD, Darden Restaurants Inc is Undervalued by 10%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DRI Relative Value
Base Case
208.655 USD
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.9
P/S
P/S
Price to Sales
1.9
vs History
26
vs Industry
43
Median 3Y
1.7
Median 5Y
1.7
Industry
1.4
Forward
1.8
More Details
21.2
P/E
P/E
Price to Earnings
21.2
vs History
11
vs Industry
38
Median 3Y
18.6
Median 5Y
18.1
Industry
20.2
Forward
19.8
More Details
13.3
P/OCF
P/OCF
Price to OCF
13.3
vs History
31
vs Industry
33
Median 3Y
12.4
Median 5Y
12.6
Industry
9.8
More Details
13.1
P/FCFE
P/FCFE
Price to FCFE
13.1
vs History
79
vs Industry
37
Median 3Y
17.7
Median 5Y
19.3
Industry
18.6
More Details
10.7
P/B
P/B
Price to Book Value
10.7
vs History
0
vs Industry
10
Median 3Y
8.4
Median 5Y
7
Industry
2.2
More Details
2.1
EV/S
EV/S
Enterprise Value to Sales
2.1
vs History
22
vs Industry
48
Median 3Y
1.9
Median 5Y
1.9
Industry
1.9
Forward
2
More Details
9.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
9.7
vs History
41
vs Industry
24
Median 3Y
9.5
Median 5Y
9.5
Industry
3.8
More Details
13.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13.2
vs History
38
vs Industry
39
Median 3Y
12.4
Median 5Y
12.7
Industry
10.7
Forward
12.3
More Details
17.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.9
vs History
30
vs Industry
41
Median 3Y
16.7
Median 5Y
16.7
Industry
16.5
Forward
16.6
More Details
14.4
EV/OCF
EV/OCF
Enterprise Value to OCF
14.4
vs History
31
vs Industry
37
Median 3Y
13.7
Median 5Y
14
Industry
11.9
More Details
23.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
23.5
vs History
31
vs Industry
30
Median 3Y
21.6
Median 5Y
21.7
Industry
17.4
More Details
2
EV/IC
EV/IC
Enterprise Value to IC
2
vs History
31
vs Industry
32
Median 3Y
2
Median 5Y
1.9
Industry
1.3
More Details

Multiples Across Competitors

DRI Competitors Multiples
Darden Restaurants Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Darden Restaurants Inc
NYSE:DRI
22.2B USD 1.9 21.2 13.2 17.9
US
McDonald's Corp
NYSE:MCD
211.4B USD 8.2 25.6 18 21.1
US
Starbucks Corp
NASDAQ:SBUX
103.9B USD 2.9 27.7 17.1 22.3
US
Chipotle Mexican Grill Inc
NYSE:CMG
84.2B USD 7.7 56.8 37.1 43.7
UK
Compass Group PLC
LSE:CPG
45.4B GBP 1.3 29.5 14.8 20.8
US
Yum! Brands Inc
NYSE:YUM
38.2B USD 5.3 25 19.4 20.8
CA
Restaurant Brands International Inc
NYSE:QSR
29.7B USD 3.7 23.4 17.1 18.9
CN
Yum China Holdings Inc
NYSE:YUMC
19B USD 1.7 21.3 10.4 14.6
US
Domino's Pizza Inc
NYSE:DPZ
14.9B USD 3.2 26.1 20.7 22.8
IN
Swiggy Ltd
NSE:SWIGGY
1.3T INR 6.9 -34.9 -36.2 -30.8
US
CAVA Group Inc
NYSE:CAVA
13.4B USD 14.6 248.8 128.5 299.1
P/E Multiple
Earnings Growth P/E to Growth
US
Darden Restaurants Inc
NYSE:DRI
Average P/E: 50.5
21.2
32%
0.7
US
McDonald's Corp
NYSE:MCD
25.6
17%
1.5
US
Starbucks Corp
NASDAQ:SBUX
27.7
35%
0.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
56.8
76%
0.7
UK
Compass Group PLC
LSE:CPG
29.5
97%
0.3
US
Yum! Brands Inc
NYSE:YUM
25
20%
1.3
CA
Restaurant Brands International Inc
NYSE:QSR
23.4
14%
1.6
CN
Yum China Holdings Inc
NYSE:YUMC
21.3
40%
0.5
US
Domino's Pizza Inc
NYSE:DPZ
26.1
31%
0.8
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -34.9 N/A N/A
US
CAVA Group Inc
NYSE:CAVA
248.8
618%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Darden Restaurants Inc
NYSE:DRI
Average EV/EBITDA: 29.6
13.2
21%
0.6
US
McDonald's Corp
NYSE:MCD
18
16%
1.1
US
Starbucks Corp
NASDAQ:SBUX
17.1
35%
0.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
37.1
67%
0.6
UK
Compass Group PLC
LSE:CPG
14.8
78%
0.2
US
Yum! Brands Inc
NYSE:YUM
19.4
25%
0.8
CA
Restaurant Brands International Inc
NYSE:QSR
17.1
41%
0.4
CN
Yum China Holdings Inc
NYSE:YUMC
10.4
34%
0.3
US
Domino's Pizza Inc
NYSE:DPZ
20.7
25%
0.8
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -36.2 N/A N/A
US
CAVA Group Inc
NYSE:CAVA
128.5
228%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Darden Restaurants Inc
NYSE:DRI
Average EV/EBIT: 50.2
17.9
21%
0.8
US
McDonald's Corp
NYSE:MCD
21.1
16%
1.3
US
Starbucks Corp
NASDAQ:SBUX
22.3
40%
0.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
43.7
74%
0.6
UK
Compass Group PLC
LSE:CPG
20.8
88%
0.2
US
Yum! Brands Inc
NYSE:YUM
20.8
25%
0.8
CA
Restaurant Brands International Inc
NYSE:QSR
18.9
41%
0.5
CN
Yum China Holdings Inc
NYSE:YUMC
14.6
33%
0.4
US
Domino's Pizza Inc
NYSE:DPZ
22.8
25%
0.9
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -30.8 N/A N/A
US
CAVA Group Inc
NYSE:CAVA
299.1
573%
0.5

See Also

Summary
DRI intrinsic value, competitors valuation, and company profile.
DCF Valuation
DRI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DRI stock valuation using valuation multiples.
Wall Street Estimates
DRI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DRI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.