Darden Restaurants, Inc. logo DRI - Darden Restaurants, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 39
HOLD 20
SELL 1
STRONG
SELL
0
| PRICE TARGET: $237.79 DETAILS
HIGH: $255.00
LOW: $212.00
MEDIAN: $240.00
CONSENSUS: $237.79
UPSIDE: 10.85%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Moderate
Trading 22.9% below fair value
Current Price $214.52
Bear Case $233.02 8.6% upside ($233.02 - $214.52) / $214.52 = 8.6% $10.39 × 22x P/E
Fair Value $278.33 29.7% upside ($278.33 - $214.52) / $214.52 = 29.7% $10.39 × 27x P/E
Bull Case $323.64 50.9% upside ($323.64 - $214.52) / $214.52 = 50.9% $10.39 × 31x P/E

Adjust Assumptions

26.8x
10.39$

Key Value Driver

Normalized P/E multiple (27x base case)

Implied Market Multiple 20.6x

Plain-Language Summary

Applying a 27x P/E to adjusted EPS of $10.39, the base-case value is $278.33 per share. DDM cross-check: $367.35.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (60 analysts) $237.79
Analyst Range $212.00 – $255.00
Divergence from AlphaVal 17%

Warnings

ℹ Dividend-based valuation: $367.35 (above our primary estimate by 32%). Large gaps may signal the dividend doesn't reflect full earning power.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples