|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 208.20 USD | +2.24% |
|
+7.59% | +13.11% |
| Jun. 05 | BofA Securities Adjusts Darden Restaurants Price Target to $276 From $272 | MT |
| May. 29 | Four Corners Property Trust Closes Property Asset Exchange With Darden Restaurants | MT |
Company Valuation: Darden Restaurants, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: May | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,374 | 14,983 | 19,473 | 17,617 | 23,876 | 23,324 | - | - |
| Change | - | -18.46% | 29.97% | -9.53% | 35.52% | -2.31% | - | - |
| Enterprise Value (EV) 1 | 18,089 | 15,463 | 19,990 | 18,880 | 25,765 | 25,309 | 25,346 | 25,294 |
| Change | - | -14.52% | 29.27% | -5.56% | 36.47% | -1.77% | 0.15% | -0.21% |
| P/E Ratio | 29.4x | 16.2x | 20.2x | 17.3x | 23x | 19.3x | 17.9x | 16.2x |
| PBR | 6.51x | 6.98x | 8.99x | 7.82x | 10.3x | 10.4x | 9.61x | 8.71x |
| PEG | - | 0.3x | 2.53x | 2.66x | 5.59x | 1x | 2.25x | 1.5x |
| Capitalization / Revenue | 2.55x | 1.56x | 1.86x | 1.55x | 1.98x | 1.76x | 1.7x | 1.61x |
| EV / Revenue | 2.51x | 1.61x | 1.91x | 1.66x | 2.13x | 1.91x | 1.85x | 1.74x |
| EV / EBITDA | 17.4x | 10.1x | 12.7x | 10.3x | 13x | 11.7x | 11.1x | 10.5x |
| EV / EBIT | 27.6x | 13.3x | 16.8x | 13.8x | 17.6x | 15.8x | 14.9x | 13.9x |
| EV / FCF | 19.3x | 17.4x | 20.2x | 18.5x | 24.3x | 24.3x | 22.1x | 17.6x |
| FCF Yield | 5.19% | 5.74% | 4.94% | 5.41% | 4.12% | 4.11% | 4.52% | 5.69% |
| Dividend per Share 2 | 1.55 | 4.51 | 4.84 | 5.24 | 5.6 | 5.985 | 6.472 | 7.129 |
| Rate of return | 1.1% | 3.75% | 3.01% | 3.55% | 2.74% | 2.94% | 3.18% | 3.5% |
| EPS 2 | 4.77 | 7.4 | 7.99 | 8.51 | 8.86 | 10.54 | 11.37 | 12.6 |
| Distribution rate | 32.5% | 60.9% | 60.6% | 61.6% | 63.2% | 56.8% | 56.9% | 56.6% |
| Net sales 1 | 7,196 | 9,630 | 10,488 | 11,390 | 12,077 | 13,241 | 13,730 | 14,513 |
| EBITDA 1 | 1,039 | 1,531 | 1,579 | 1,826 | 1,980 | 2,162 | 2,282 | 2,418 |
| EBIT 1 | 655.3 | 1,160 | 1,191 | 1,366 | 1,464 | 1,602 | 1,700 | 1,817 |
| Net income 1 | 629.3 | 954.7 | 981.9 | 1,028 | 1,050 | 1,224 | 1,298 | 1,404 |
| Net Debt 1 | -284.9 | 480.4 | 517.1 | 1,262 | 1,889 | 1,985 | 2,022 | 1,970 |
| Reference price 2 | 140.43 | 120.12 | 161.03 | 147.60 | 204.02 | 203.64 | 203.64 | 203.64 |
| Nbr of stocks (in thousands) | 130,843 | 124,734 | 120,929 | 119,359 | 117,026 | 114,535 | - | - |
| Announcement Date | 6/24/21 | 6/23/22 | 6/22/23 | 6/20/24 | 6/20/25 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.33x | 1.91x | 11.71x | 2.94% | 23.32B | |
| 48.91x | 3.3x | 22.06x | 2.55% | 113B | |
| 25.08x | 1.26x | 12.43x | 2.21% | 56.42B | |
| 13.66x | 1.99x | 8.87x | 3.06% | 12.77B | |
| 146.53x | 6.12x | 47.85x | -.--% | 9.5B | |
| 13.3x | 1.19x | 6.68x | 6.61% | 9.02B | |
| 24.29x | 0.43x | 7.85x | 3.55% | 8.28B | |
| 28.14x | 1.17x | 10.93x | 0.91% | 7.73B | |
| 35.83x | 2.44x | 13.76x | 0.4% | 6.98B | |
| 14.02x | 2.54x | 10.11x | 3.35% | 6.8B | |
| Average | 36.91x | 2.24x | 15.22x | 2.56% | 25.34B | |
| Weighted average by Cap. | 38.76x | 2.48x | 17.36x | 2.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DRI Stock
- Valuation Darden Restaurants, Inc.
Select your edition
All financial news and data tailored to specific country editions
