US · BLMN
Bloomin' Brands, Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Tampa, FL 33607
- Website
- bloominbrands.com
Price · as of 2025-12-28
$5.92
Market cap 521.53M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $17.02 | +187.5% |
| Intrinsic Value(DCF) | $362.73 | +6,027.2% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $0.53 | -91.13% |
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 | |||||
| 2012 | $13.47 | $23.66 | $0.00 | $1.73 | $5.25 |
| 2013 | $19.45 | $30.34 | $1.52 | $9.58 | $19.61 |
| 2014 | $18.94 | $25.76 | $1.76 | $5.36 | $11.21 |
| 2015 | $13.77 | $19.20 | $0.67 | $2.60 | $7.07 |
| 2016 | $14.30 | $18.83 | $0.00 | $0.00 | $2.04 |
| 2017 | $19.69 | $21.97 | $0.00 | $0.00 | $7.46 |
| 2018 | $16.98 | $18.36 | $0.00 | $0.00 | $7.23 |
| 2019 | $13.39 | $14.39 | $0.00 | $0.00 | $12.51 |
| 2020 | $24.03 | $24.77 | $0.00 | $0.00 | $25.86 |
| 2021 | $17.25 | $46.88 | $0.00 | $11.53 | $89.21 |
| 2022 | $21.81 | $35.45 | $0.00 | $0.00 | $6.25 |
| 2023 | $26.74 | $37.54 | $0.00 | $2.02 | $33.91 |
| 2024 | $8.32 | $8.87 | $0.00 | $0.00 | $0.00 |
| 2025 | $6.32 | $17.02 | $0.00 | $0.00 | $0.53 |
AI valuation
Our deep-learning model estimates Bloomin' Brands, Inc.'s (BLMN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $17.02
- Current price
- $5.92
- AI upside
- +187.5%
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
$362.73
+6,027.2% upside
Graham-Dodd
—
— upside
Graham Formula
$0.53
-91.13% 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 |
| BLMN | Bloomin' Brands, Inc. | $5.92 | 521.53M | +188% | +6,027% | — | -91% | 40.71 | 1.61 | 0.14 | 16.38 | — | -1.80 | 55.75% | 0.94% | 0.14% | 5.64% | 0.52% | 0.40% | 9.20 | 0.82 | 0.29 | 0.18 | 13.89 | -10423.00% | 14.00% | 119847.00% | 17.83% | 0.31 | 3.38% | 7.11% | 289.30% | 7.32% | 95.44 | 36.94 | 0.90 | 0.76 |
| CBRL | Cracker Barrel Old Countr… | $32.72 | 730.58M | -10% | -53% | -53% | -46% | 18.85 | 1.89 | 0.25 | 10.16 | 149.97 | 2.00 | 32.95% | 1.58% | 1.33% | 10.29% | 3.46% | 2.15% | 2.44 | 2.69 | 0.50 | 0.12 | 5.64 | 1257.00% | 37.00% | 4809.00% | 6.89% | 0.35 | 3.79% | 2.64% | 49.80% | 14.41% | 35.68 | 32.58 | 0.56 | 2.12 |
| DIN | Dine Brands Global, Inc. | $30.96 | 446.56M | +325% | -61% | — | -38% | 25.32 | -1.58 | 0.49 | 30.23 | — | -0.41 | 39.90% | 16.33% | 1.94% | -6.98% | 7.15% | 0.97% | -6.96 | 28.72 | 0.96 | 0.68 | 24.31 | -7346.00% | 825.00% | -4325.00% | 12.33% | 0.24 | 3.92% | 7.16% | 181.30% | 21.18% | 15.39 | 41.39 | 2.51 | 1.04 |
| ETD | Ethan Allen Interiors Inc… | $22.78 | 579.67M | +114% | -48% | — | -69% | 14.59 | 1.56 | 1.22 | 8.74 | — | 1.72 | 60.54% | 10.09% | 8.39% | 10.69% | 10.05% | 6.96% | 0.26 | 255.09 | 2.03 | 0.93 | 0.57 | -1928.00% | -489.00% | -2856.00% | 6.70% | 0.40 | 10.94% | 6.65% | 97.10% | 8.17% | 11.95 | 14.69 | 1.21 | 4.63 |
| HOV | Hovnanian Enterprises, In… | $125.62 | 647.36M | -37% | -62% | +22% | -42% | 12.19 | 0.94 | 0.26 | 10.71 | — | 0.94 | 14.12% | 4.29% | 2.14% | 7.83% | 6.09% | 2.44% | 1.15 | 3.60 | 2904.11 | 1404.66 | 4.86 | -7499.00% | -88.00% | 277462.00% | 21.35% | 848.10 | 10.68% | 1.37% | 16.70% | 24.57% | 11.35 | 8.73 | 0.49 | 1.91 |
| KRUS | Kura Sushi USA, Inc. | $70.43 | 853.01M | -61% | -42% | -74% | — | -303.78 | 2.50 | 2.05 | 55.38 | — | 2.57 | 11.82% | -1.68% | -0.67% | -0.97% | -1.61% | -0.50% | 0.74 | -68.01 | 1.76 | 1.61 | 9.89 | -7975.00% | 1888.00% | -2477.00% | -3.73% | 0.58 | -7.29% | 0.00% | 0.00% | 0.00% | -144.08 | -31.83 | 2.43 | 2.33 |
| LEGH | Legacy Housing Corporatio… | $21.92 | 523.2M | +1,144% | -29% | +51% | -34% | 9.83 | 1.23 | 3.29 | 7.71 | 68.84 | 1.23 | 51.10% | 34.53% | 33.47% | 13.25% | 10.79% | 11.84% | 0.00 | 92.32 | 3.80 | 2.51 | 0.00 | 1429.00% | -262.00% | -22603.00% | 4.42% | 1.10 | 5.60% | 0.00% | 0.00% | 4.94% | 9.53 | 22.64 | 3.29 | 10.82 |
| OXM | Oxford Industries, Inc. | $39.59 | 589M | +160% | -52% | -34% | -27% | 8.01 | 1.20 | 0.49 | 6.34 | 14.93 | 2.21 | 62.94% | 7.85% | 6.13% | 15.71% | 9.72% | 7.79% | 0.72 | 48.23 | 1.18 | 0.35 | 2.35 | 5366.00% | -349.00% | -6486.00% | 8.03% | 0.78 | 6.12% | 5.80% | 46.50% | 5.80% | 9.95 | 19.81 | 0.78 | 2.65 |
| UXIN | Uxin Limited | $3.53 | 727.3M | — | +902% | — | — | -0.80 | -0.59 | 0.11 | -8.77 | — | -0.59 | 6.85% | -11.67% | -13.66% | — | — | — | -4.76 | -2.53 | 0.45 | 0.04 | -7.78 | — | — | — | -121.39% | -0.34 | — | 0.00% | 0.00% | 0.00% | -8.35 | -7.32 | 0.97 | -13.62 |
About Bloomin' Brands, Inc.
Bloomin' Brands, Inc., through its subsidiaries, owns and operates casual, upscale casual, and fine dining restaurants in the United States and internationally. The company operates through two segments, U.S. and International. Its restaurant portfolio has four concepts, including Outback Steakhouse, a casual steakhouse restaurant; Carrabba's Italian Grill, a casual Italian restaurant; Bonefish Grill; and Fleming's Prime Steakhouse & Wine Bar, a contemporary steakhouse. As of December 26, 2021, the company owned and operated 1,013 full-service restaurants and franchised 157 restaurants across 47 states; and 156 full-service restaurants and franchised 172 restaurants across 17 countries and Guam. The company was founded in 1988 and is based in Tampa, Florida.
- CEO
- Michael Spanos
- Employees
- 81K
- Beta
- 1.12
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($362.73 ÷ $5.92) − 1 = +6,027.2% (DCF, example).