US · DRI
Darden Restaurants, Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Orlando, FL 32837
- Website
- darden.com
Price · as of 2025-05-25
$194.76
Market cap 24.87B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $153.32 | -21.28% |
| Intrinsic Value(DCF) | $80.14 | -58.85% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $123.89 | -36.39% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $26.97 | $21.23 | $5.17 | $8.54 | $46.29 |
| 2012 | $30.87 | $53.68 | $3.69 | $2.48 | $0.00 |
| 2013 | $30.14 | $24.54 | $4.72 | $0.00 | $60.17 |
| 2014 | $30.05 | $16.91 | $0.00 | $0.00 | $30.72 |
| 2015 | $47.38 | $43.26 | $7.25 | $6.46 | $85.56 |
| 2016 | $47.64 | $35.09 | $6.11 | $0.00 | $31.25 |
| 2017 | $65.59 | $42.37 | $11.49 | $0.00 | $43.87 |
| 2018 | $88.63 | $56.86 | $15.69 | $0.00 | $97.01 |
| 2019 | $101.88 | $70.20 | $22.62 | $0.00 | $76.80 |
| 2020 | $66.82 | $41.60 | $0.00 | $0.00 | $0.00 |
| 2021 | $124.70 | $66.39 | $0.00 | $14.44 | $3.23 |
| 2022 | $110.13 | $72.72 | $0.00 | $0.00 | $301.65 |
| 2023 | $147.88 | $102.03 | $27.95 | $0.00 | $134.83 |
| 2024 | $137.53 | $111.51 | $148.66 | $0.00 | $140.18 |
| 2025 | $200.36 | $153.32 | $0.00 | $0.00 | $123.89 |
AI valuation
Our deep-learning model estimates Darden Restaurants, Inc.'s (DRI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $153.32
- Current price
- $194.76
- AI upside
- -21.28%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$80.14
-58.85% upside
Graham-Dodd
—
— upside
Graham Formula
$123.89
-36.39% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DRI | Darden Restaurants, Inc. | $194.76 | 24.87B | -21% | -59% | — | -36% | 22.43 | 10.19 | 1.95 | 15.69 | 545.36 | -33.90 | 21.88% | 11.28% | 8.69% | 46.10% | 15.29% | 8.78% | 2.70 | 7.55 | 0.42 | 0.15 | 3.18 | 411.00% | 603.00% | 524.00% | 4.40% | 0.76 | 13.12% | 2.80% | 62.70% | 4.57% | 21.68 | 28.53 | 2.45 | 2.56 |
| DPZ | Domino's Pizza, Inc. | $402.51 | 13.54B | +14% | -58% | — | -43% | 22.68 | -3.50 | 2.76 | 17.40 | 469.38 | -3.35 | 39.95% | 19.31% | 12.18% | -15.30% | 76.59% | 34.01% | -1.34 | 4.87 | 1.65 | 1.42 | 4.53 | 483.00% | 496.00% | 3115.00% | 4.92% | 1.46 | 69.02% | 1.74% | 39.40% | 5.92% | 19.34 | 27.47 | 3.73 | 3.13 |
| IHG | InterContinental Hotels G… | $139.04 | 20.96B | -26% | -57% | — | -53% | 27.50 | -7.60 | 4.02 | 18.04 | 103.79 | -5.35 | 31.95% | 23.09% | 14.61% | -30.00% | 152.96% | 15.02% | -1.69 | — | 0.98 | 0.96 | 2.59 | 2649.00% | 540.00% | 3467.00% | 4.17% | 0.43 | 157.18% | 1.30% | 35.60% | 5.65% | 20.31 | 27.97 | 4.69 | 3.17 |
| LI | Li Auto Inc. | $17.59 | 17.76B | +3% | +131% | -11% | +56% | 25.68 | 2.91 | 1.43 | 8.74 | — | 3.01 | 20.53% | 4.40% | 5.56% | 12.26% | -19.91% | 5.25% | 0.23 | 33.85 | 1.82 | 1.63 | -3.94 | -3183.00% | 1671.00% | -8144.00% | 3.98% | 0.23 | -29.74% | 0.00% | 0.00% | 0.00% | 17.27 | 13.39 | 0.76 | 2.90 |
| NVR | NVR, Inc. | $7,525.08 | 21.37B | -18% | -56% | -52% | -62% | 16.05 | 5.56 | 2.08 | 11.58 | — | 5.56 | 22.96% | 16.19% | 12.98% | 33.18% | 44.41% | 21.90% | 0.31 | 57.97 | 3.95 | 2.12 | -0.42 | -1384.00% | -208.00% | -1847.00% | 5.10% | 1.19 | 38.32% | 0.00% | 0.00% | 8.52% | 12.41 | 18.91 | 2.01 | 13.67 |
| QSR | Restaurant Brands Interna… | $71.71 | 23.59B | +81% | -52% | — | -36% | 22.35 | 6.61 | 2.55 | 16.69 | — | -1.73 | 41.09% | 23.72% | 8.23% | 31.88% | 8.45% | 4.28% | 4.84 | 4.34 | 0.98 | 0.68 | 6.77 | -2610.00% | 1223.00% | 1129.00% | 6.03% | 0.59 | 7.67% | 4.61% | 103.10% | 4.61% | 18.07 | 27.91 | 4.29 | 1.46 |
| RL | Ralph Lauren Corporation | $362.60 | 21.99B | -30% | -53% | -89% | -52% | 22.95 | 6.59 | 2.41 | 14.52 | 118.03 | 10.41 | 68.55% | 13.17% | 10.49% | 29.49% | 19.35% | 10.89% | 1.03 | 21.14 | 1.78 | 1.26 | 0.61 | 1944.00% | 675.00% | 1260.00% | 5.98% | 0.58 | 27.06% | 1.18% | 27.10% | 11.50% | 18.92 | 17.31 | 2.49 | 5.53 |
| SW | Smurfit Westrock Plc | $47.01 | 24.55B | -33% | +50% | -88% | +24% | 34.33 | 1.11 | 0.72 | 7.99 | 61.64 | 2.03 | 19.42% | 5.67% | 2.33% | 3.33% | 3.99% | 1.34% | 0.64 | 2.27 | 1.48 | 0.64 | 2.77 | 5570.00% | 3875.00% | 590776.00% | 5.00% | 0.41 | 3.45% | 3.75% | 128.80% | 13.10% | 19.50 | 30.60 | 1.11 | 1.36 |
| ULTA | Ulta Beauty, Inc. | $684.79 | 30.7B | -56% | -47% | -74% | -67% | 14.21 | 6.86 | 1.51 | 9.90 | — | 6.89 | 38.84% | 13.98% | 10.63% | 50.39% | 33.65% | 20.52% | 0.77 | — | 1.70 | 0.52 | 0.66 | -265.00% | 79.00% | -738.00% | 5.65% | 0.75 | 27.04% | 0.00% | 0.00% | 6.02% | 11.58 | 18.96 | 1.62 | 6.26 |
| WSM | Williams-Sonoma, Inc. | $205.65 | 24.55B | -28% | -69% | -87% | -67% | 16.38 | 8.60 | 2.39 | 11.18 | 78.96 | 8.92 | 46.45% | 18.55% | 14.59% | 52.70% | 47.79% | 21.28% | 0.63 | — | 1.44 | 0.70 | 0.08 | 2074.00% | -50.00% | -2367.00% | 6.18% | 0.71 | 50.24% | 1.52% | 24.90% | 5.90% | 12.98 | 16.30 | 2.41 | 6.46 |
| YUMC | Yum China Holdings, Inc. | $54.91 | 19.4B | -37% | -60% | -86% | -42% | 19.13 | 3.57 | 1.63 | 11.93 | 279.78 | 5.88 | 17.28% | 12.36% | 7.87% | 18.08% | 15.21% | 9.17% | 0.69 | — | 1.05 | 0.66 | 1.78 | 684.00% | 437.00% | 1765.00% | 4.37% | 0.65 | 11.99% | 1.84% | 35.20% | 7.79% | 14.78 | 25.65 | 1.83 | 4.24 |
About Darden Restaurants, Inc.
Darden Restaurants, Inc., through its subsidiaries, owns and operates full-service restaurants in the United States and Canada. As of May 29, 2022, it owned and operated 1,867 restaurants, which included 884 under the Olive Garden brand, 546 under the LongHorn Steakhouse brand name, 172 under the Cheddar's Scratch Kitchen brand, 85 under the Yard House brand name, 62 under The Capital Grille brand, 45 under the Seasons 52 brand name, 42 under the Bahama Breeze brand, 28 under the Eddie V's Prime Seafood brand name, and 3 under the Capital Burger brand; and franchised 60 restaurants comprising 35 under the Olive Garden brand, 18 under the LongHorn Steakhouse brand name, 4 under the Cheddar's Scratch Kitchen brand, 2 under The Capital Grille brand name, and 1 under the Bahama Breeze brand.Darden Restaurants, Inc. was founded in 1968 and is based in Orlando, Florida.
- CEO
- Ricardo Cardenas
- Employees
- 191.11K
- Beta
- 0.61
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($80.14 ÷ $194.76) − 1 = -58.85% (DCF, example).