Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
142.16 USD165.19 USD185.70 USD
+20.23%
165.19 USDCurrent price is 20.2% above the base model value.
D
US
DRI.US · DARDEN RESTAURANTS INC
US · US
Latest price198.62 USD
30D-7.41%
Vs. base value+56.7%
Research summary
DRI.US latest organized financial period shows revenue grew +6.03% YoY and net income grew +2.14% YoY. Current price is about 199 USD, while the model base case is about 127 USD; the current price sits +56.7% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue12B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price198.62 USD
Base value126.76 USD
Vs. base+56.7%
Price date2026/04/29
116.99 USD126.76 USD132.78 USD
+56.69%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
138.18 USD157.72 USD169.77 USD
+25.93%
157.72 USDCurrent price is 25.9% above the base model value.Adjusted reference: 158.42 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth6.8%
Current price implies roughly 6.8% annualized FCF growth.
6.8%Current price implies roughly 6.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
95.79 USD95.79 USD95.79 USD
+107%
95.79 USDCurrent price is 107.3% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/05/25 | Asset sale gain/loss | Asset sale gain/loss | -3M USD | Medium |
| 2025/05/25 | Discontinued operations | Discontinued operations | -1M USD | High |
| 2024/05/26 | Asset sale gain/loss | Asset sale gain/loss | -5M USD | Medium |
| 2024/05/26 | Discontinued operations | Discontinued operations | -6M USD | High |
| 2023/05/28 | Asset sale gain/loss | Asset sale gain/loss | -5M USD | Medium |
| 2023/05/28 | Discontinued operations | Discontinued operations | -5M USD | High |
| 2022/05/29 | Asset sale gain/loss | Asset sale gain/loss | -5M USD | Medium |
| 2022/05/29 | Discontinued operations | Discontinued operations | -6M USD | High |
| 2021/05/30 | Asset sale gain/loss | Asset sale gain/loss | -6M USD | Medium |
| 2021/05/30 | Discontinued operations | Discontinued operations | -9M USD | High |
| 2020/05/31 | Asset sale gain/loss | Asset sale gain/loss | -6M USD | Medium |
| 2020/05/31 | Discontinued operations | Discontinued operations | -10M USD | High |
| 2026/02/22 | Discontinued operations | Discontinued operations | -8M USD | High |
| 2025/11/23 | Discontinued operations | Discontinued operations | -500K USD | High |
| 2025/08/24 | Discontinued operations | Discontinued operations | -100K USD | High |
| 2025/02/23 | Discontinued operations | Discontinued operations | -3M USD | High |
| 2024/11/24 | Discontinued operations | Discontinued operations | -3M USD | High |
| 2024/08/25 | Discontinued operations | Discontinued operations | -800K USD | High |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/05/25 | Annual | 12B USD | 1B USD | 1B USD | 1B USD | 8.86 | 8.9 |
| 2024/05/26 | Annual | 11B USD | 1B USD | 1B USD | 984M USD | 8.51 | 8.6 |
| 2023/05/28 | Annual | 10B USD | 982M USD | 992M USD | 951M USD | 7.99 | 8.07 |
| 2022/05/29 | Annual | 10B USD | 953M USD | 963M USD | 854M USD | 7.39 | 7.47 |
| 2021/05/30 | Annual | 7B USD | 629M USD | 645M USD | - | 4.77 | 4.89 |
Ad placement