DARDEN RESTAURANTS INC (DRI)
Retail-Eating Places · Consumer Discretionary · $24.5B
Intrinsic Value (Consensus)
$106.54
Current Price
$209.05
Margin of Safety
-49%
49% Above Intrinsic Value
Value: $107
Price: $209
Valuation Model Estimates
Current Price: $209.05
DCF (Discounted Cash Flow)
$134.00
Graham Number
$62.75
Earnings Power Value
$86.02
Relative Value (P/E)
$177.20
Dividend Discount Model
$72.73
Consensus Value
$106.54
Model Assumptions
Discount Rate
10.3%
Growth Rate
4.1%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
61
Profitability
25/25
Strength
19/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Strong profitability — ROE of 45% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $8.86
- EPS (Forward)
- $9.22
- Book Value
- $19.75
- P/E Ratio
- 20.0
- Forward P/E
- 19.2
- PEG Ratio
- —
- ROE
- 45.4%
- Debt/Equity
- 92%
- Revenue Growth
- 6.0%
- Earnings Growth
- 4.1%
- Dividend Yield
- 2.5%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance