EAT - Brinker International, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$252.75
DETAILS
HIGH:
$325.00
LOW:
$175.00
MEDIAN:
$265.00
CONSENSUS:
$252.75
UPSIDE:
9.80%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
80% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
25.5x
10.87$
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