investorscraft@gmail.com

Intrinsic Value of Brinker International, Inc. (EAT)

Previous Close$165.09
Intrinsic Value
Upside potential
Previous Close
$165.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brinker International, Inc. operates in the casual dining segment of the restaurant industry, primarily through its flagship brands Chili’s Grill & Bar and Maggiano’s Little Italy. The company generates revenue via owned and franchised locations, leveraging a mix of dine-in, takeout, and delivery services. Brinker’s core strategy emphasizes value-driven menu offerings, operational efficiency, and digital engagement to sustain customer loyalty in a competitive sector. The company holds a mid-tier market position, balancing affordability with consistent quality to attract a broad demographic. Its franchising model provides scalable growth while mitigating capital intensity, though company-owned stores remain a significant revenue driver. Brinker competes with other casual dining chains by differentiating through its diverse menu, bar offerings, and loyalty programs. The company’s focus on off-premise dining and technology integration positions it to adapt to shifting consumer preferences post-pandemic.

Revenue Profitability And Efficiency

Brinker reported revenue of $4.42 billion for FY 2024, with net income of $155.3 million, reflecting a net margin of approximately 3.5%. Operating cash flow stood at $421.9 million, underscoring solid cash generation despite elevated industry costs. Capital expenditures of $198.9 million indicate ongoing investments in store refreshes and digital capabilities. The company’s efficiency metrics suggest disciplined cost management, though margin pressures from labor and inflation persist.

Earnings Power And Capital Efficiency

Diluted EPS of $3.40 demonstrates Brinker’s ability to translate top-line growth into shareholder returns. The company’s capital efficiency is evident in its ability to fund operations and debt obligations while maintaining liquidity. However, high total debt of $1.99 billion relative to cash reserves ($64.6 million) highlights leverage risks, necessitating careful cash flow allocation.

Balance Sheet And Financial Health

Brinker’s balance sheet shows a leveraged position, with total debt significantly outweighing cash and equivalents. The absence of dividends suggests a focus on debt reduction and reinvestment. While operating cash flow supports near-term obligations, the company’s financial health depends on sustaining profitability amid macroeconomic headwinds.

Growth Trends And Dividend Policy

Brinker’s growth is driven by unit expansion, digital sales, and menu innovation, though same-store sales trends remain critical. The company does not pay dividends, opting to prioritize debt management and growth initiatives. This aligns with its capital-light franchising strategy and reinvestment needs in a competitive landscape.

Valuation And Market Expectations

The market likely prices Brinker based on its recovery trajectory and margin resilience. Valuation multiples should reflect its hybrid franchised/owned model and leverage profile. Investors may weigh its ability to navigate cost inflation against top-line stability in assessing long-term upside.

Strategic Advantages And Outlook

Brinker’s strengths include brand recognition, off-premise sales infrastructure, and a balanced growth strategy. Challenges include debt levels and industry-wide cost pressures. The outlook hinges on sustaining traffic and margin improvements, with digital adoption and franchising as key enablers. Macroeconomic conditions will heavily influence near-term performance.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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