investorscraft@gmail.com

Intrinsic ValueDarden Restaurants, Inc. (0I77.L)

Previous Close£198.51
Intrinsic Value
Upside potential
Previous Close
£198.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Darden Restaurants operates as a leading full-service restaurant company in the U.S. and Canada, managing a diversified portfolio of brands including Olive Garden, LongHorn Steakhouse, and The Capital Grille. The company generates revenue primarily through dine-in, takeout, and catering services, leveraging its scale to optimize supply chain efficiency and labor costs. With nearly 1,900 locations, Darden holds a strong competitive position in the casual and fine dining segments, balancing affordability with premium experiences. Its multi-brand strategy mitigates risks associated with consumer preference shifts, while its franchised operations provide additional revenue streams. The company’s focus on operational excellence and brand differentiation supports its resilience in a highly competitive industry. Darden’s market leadership is reinforced by its ability to adapt to evolving dining trends, such as off-premise dining and digital ordering, while maintaining consistent quality across its portfolio.

Revenue Profitability And Efficiency

Darden reported revenue of $11.39 billion for the fiscal year, with net income reaching $1.03 billion, reflecting a disciplined cost structure and operational efficiency. Diluted EPS stood at $8.51, supported by strong same-store sales growth and margin management. Operating cash flow of $1.62 billion underscores the company’s ability to convert sales into cash, while capital expenditures of $601.2 million indicate ongoing investments in restaurant maintenance and expansion.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its robust operating cash flow, which funds both growth initiatives and shareholder returns. Darden’s capital efficiency is demonstrated by its ability to maintain profitability despite inflationary pressures, leveraging scale to negotiate favorable supply terms. The balance between reinvestment and returning capital to shareholders highlights a disciplined approach to capital allocation.

Balance Sheet And Financial Health

Darden’s balance sheet shows $194.8 million in cash and equivalents against total debt of $5.43 billion, reflecting a leveraged but manageable position. The company’s ability to service debt is supported by consistent cash flow generation. Its financial health remains stable, with sufficient liquidity to meet obligations and invest in growth opportunities.

Growth Trends And Dividend Policy

Darden has demonstrated steady growth through both organic expansion and strategic acquisitions. The company’s dividend policy, with a payout of $5.60 per share, signals confidence in its cash flow stability and commitment to returning capital to shareholders. Future growth is expected to be driven by unit expansion, digital adoption, and menu innovation.

Valuation And Market Expectations

With a market capitalization of $23.62 billion and a beta of 0.74, Darden is perceived as a relatively stable investment within the cyclical restaurant sector. The valuation reflects expectations of sustained mid-single-digit revenue growth and margin resilience, supported by its diversified brand portfolio and operational scale.

Strategic Advantages And Outlook

Darden’s strategic advantages include its multi-brand diversification, operational expertise, and strong brand equity. The outlook remains positive, with opportunities to capture market share through digital integration and off-premise dining expansion. Challenges include labor cost inflation and competitive pressures, but the company’s scale and execution capabilities position it well for long-term success.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount