Brinker International, Inc. logo EAT - Brinker International, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 25
HOLD 21
SELL 2
STRONG
SELL
0
| PRICE TARGET: $252.75 DETAILS
HIGH: $325.00
LOW: $175.00
MEDIAN: $265.00
CONSENSUS: $252.75
UPSIDE: 9.80%
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 16.9% below fair value
Current Price $230.19
Bear Case $231.99 0.8% upside ($231.99 - $230.19) / $230.19 = 0.8% $10.87 × 21x P/E
Fair Value $277.09 20.4% upside ($277.09 - $230.19) / $230.19 = 20.4% $10.87 × 25x P/E
Bull Case $322.20 40.0% upside ($322.20 - $230.19) / $230.19 = 40.0% $10.87 × 30x P/E

Adjust Assumptions

25.5x
10.87$

Key Value Driver

Normalized P/E multiple (25x base case)

Implied Market Multiple 21.2x

Plain-Language Summary

Applying a 25x P/E to adjusted EPS of $10.87, the base-case value is $277.09 per share. DDM cross-check: $41.19.

Analyst Consensus (External Reference)

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

Average Target (48 analysts) $252.75
Analyst Range $175.00 – $325.00
Divergence from AlphaVal 10%

Warnings

Dividend-based valuation: $41.19 (below our primary estimate by 85%). 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