Darden Restaurants, Inc.

Darden Restaurants, Inc.

DRIยทNYSE

$198.27

-1.8%
Consumer CyclicalRestaurants

Darden Restaurants, Inc., through its subsidiaries, owns and operates full-service restaurants in the United States and Canada. As of May 29, 2022, it owned and operated 1,867 restaurants, which included 884 under the Olive Garden brand, 546 under the LongHorn Steakhouse brand name, 172 under the Cheddar's Scratch Kitchen brand, 85 under the Yard House brand name, 62 under The Capital Grille brand, 45 under the Seasons 52 brand name, 42 under the Bahama Breeze brand, 28 under the Eddie V's Prime Seafood brand name, and 3 under the Capital Burger brand; and franchised 60 restaurants comprising 35 under the Olive Garden brand, 18 under the LongHorn Steakhouse brand name, 4 under the Cheddar's Scratch Kitchen brand, 2 under The Capital Grille brand name, and 1 under the Bahama Breeze brand.Darden Restaurants, Inc. was founded in 1968 and is based in Orlando, Florida.

At a Glance

Live Snapshot
Market Cap$22.71B
EPS8.9300
P/E Ratio22.20
Earnings Date06/19/2026
Darden Restaurants, Inc.

Darden Restaurants, Inc. Fair Value Envelope

DRI ยท NYSE

Our analysis suggests that DRI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $198.27, this represents a potential HIDDEN relative to our calculated worth for Darden Restaurants, Inc..

Intrinsic Value
Current Price: $198.27

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$22.9B
+ Cash & Equivalents$240.0M
Firm Value$23.2B
- Debt$6.2B
Equity Value$16.9B
/ Shares Outstanding117,050,539B
DCF Value$145
OVERVALUED BY 27%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.7B
$1.7B
$1.7B
$1.7B
$1.7B
$1.7B
$1.7B
$1.7B
$1.7B
$1.7B
Maintenance CapEx
-$134.4M
-$134.4M
-$134.4M
-$134.4M
-$134.4M
-$134.4M
-$134.4M
-$134.4M
-$134.4M
-$134.4M
Owner Earnings
$1.6B
$1.6B
$1.6B
$1.6B
$1.6B
$1.6B
$1.6B
$1.6B
$1.6B
$1.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.5B
$1.3B
$1.2B
$1.2B
$1.1B
$991.0M
$917.6M
$849.6M
$786.7M
$728.4M
Terminal Value represents 54.0% of Enterprise Value