Darden Restaurants Inc
NYSE:DRI

Watchlist Manager
Darden Restaurants Inc Logo
Darden Restaurants Inc
NYSE:DRI
Watchlist
Price: 188.37 USD -0.81% Market Closed
Market Cap: 21.9B USD

Intrinsic Value

The intrinsic value of one DRI stock under the Base Case scenario is 212.03 USD. Compared to the current market price of 188.37 USD, Darden Restaurants Inc is Undervalued by 11%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DRI Intrinsic Value
212.03 USD
Undervaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Darden Restaurants Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about DRI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DRI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Darden Restaurants Inc.

Explain Valuation
Compare DRI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Darden’s heavy reliance on its flagship brands (Olive Garden, LongHorn, etc.) leaves it vulnerable to shifts in casual-dining trends, where weakened traffic due to changing consumer preferences could significantly impact same-restaurant sales growth.

Heightened commodity inflation, particularly for proteins and produce, strains Darden’s cost structure. Combined with rising labor expenses in the U.S., this could compress margins if the company struggles to pass on higher costs without sacrificing customer traffic.

Frequent consumer promotions aimed at driving traffic risk eroding brand equity and diminishing profit margins. Aggressive discounting by Olive Garden, for instance, can become a long-term challenge to sustaining premium brand positioning.

Bull Theses

Darden’s portfolio of well-known casual-dining concepts enjoys powerful brand loyalty, allowing for healthy pricing power and reducing vulnerability to competitive threats compared to less recognized restaurants.

The company’s robust operational structure and scale—from centralized procurement to efficient supply chain management—enables margin stability, especially when negotiating bulk ingredient contracts for multiple restaurant brands.

Continued optimization of off-premise dining and strategic investments in digital capabilities offer new growth avenues, as Darden expands takeout and delivery sales across its core brands without incurring substantial capital expenses.

Show More Less
How do you feel about DRI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Darden Restaurants Inc

Current Assets 1B
Cash & Short-Term Investments 224.1m
Receivables 126.1m
Other Current Assets 693.2m
Non-Current Assets 11.9B
PP&E 8.5B
Intangibles 3B
Other Non-Current Assets 387.9m
Current Liabilities 2.7B
Accounts Payable 460.8m
Accrued Liabilities 281.5m
Short-Term Debt 438m
Other Current Liabilities 1.5B
Non-Current Liabilities 8.2B
Long-Term Debt 2.1B
Other Non-Current Liabilities 6.1B
Efficiency

Free Cash Flow Analysis
Darden Restaurants Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Darden Restaurants Inc

Revenue
12.6B USD
Cost of Revenue
-9.9B USD
Gross Profit
2.7B USD
Operating Expenses
-1.3B USD
Operating Income
1.5B USD
Other Expenses
-341.7m USD
Net Income
1.1B USD
Fundamental Scores

DRI Profitability Score
Profitability Due Diligence

Darden Restaurants Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
ROE is Increasing
Healthy Gross Margin
62/100
Profitability
Score

Darden Restaurants Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

DRI Solvency Score
Solvency Due Diligence

Darden Restaurants Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Average Altman Z-Score
Average Interest Coverage
36/100
Solvency
Score

Darden Restaurants Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DRI Price Targets Summary
Darden Restaurants Inc

Wall Street analysts forecast DRI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DRI is 223.77 USD with a low forecast of 159.81 USD and a high forecast of 274.05 USD.

Lowest
Price Target
159.81 USD
15% Downside
Average
Price Target
223.77 USD
19% Upside
Highest
Price Target
274.05 USD
45% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 28, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for DRI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

DRI Insider Trading
Buy and sell transactions by insiders

DRI News

Other Videos
What is the Intrinsic Value of one DRI stock?

The intrinsic value of one DRI stock under the Base Case scenario is 212.03 USD.

Is DRI stock undervalued or overvalued?

Compared to the current market price of 188.37 USD, Darden Restaurants Inc is Undervalued by 11%.

Back to Top