EN DE

Darden Restaurants Inc (DRI) Fair Value & Analysis

Consumer Cyclical · US · Market cap $22.4B · ISIN US2371941053

What is Darden Restaurants Inc really worth?

DR Darden Restaurants Inc logo Darden Restaurants Inc DRI · US
Price$218.04
Fair Value$173.68
Upside−20.3%
Quality72/100

A solid business, but trading 26% above our fair value of $173.68.

Watch Darden Restaurants Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +12.9 %/yr)
Moderate debt · generates free cash flow
Wide moat 65/100

Risks

!Thin margins · 9.1% net margin
!Mixed vs. peers (6/15)
!Weak on valuation: 6 out of 100

For context

·2.71% dividend yield
Evidence: High Range $113.73 – $231.34

Fair value as of: Aug 19, 2026

From 26 valuation models · updated 16 days ago

Share price +6.6% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • A high-quality business (quality 72/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • A fairly wide model range ($113.73 to $231.34) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

$227.68 $97.08 Fair Value $173.68 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 19, 2026.

How to read this chart

60‑month range $97.08 – $227.68 · fair‑value band $113.73 – $231.34 · the $218.04 price screens above the $173.68 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Darden Restaurants Inc (DRI) currently trades at $218.04, while our model-based Fair Value estimate is $173.68, implying the stock looks roughly 25.5% overvalued today. The Quality Score stands at 72/100 (solid quality), in the Consumer Cyclical sector. Bull case: the Growth Earnings group reads highest at a median of $198.70 per share, and 2 of the 26 models we run sit above the $218.04 price. Bear case: the Earnings-Based group reads lowest at $59.95, and 24 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Darden Restaurants Inc generated revenue of $12.8B at a net margin of 8.7%. Revenue grew 5.9% year over year. It earns a return on equity of 51.5%. Net debt stands at $5.8B. Fundamentals as of Aug 19, 2026

Our scenario range runs from $113.73 (bear case) to $231.34 (bull case); at $218.04, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 2% below its 52-week high and 31% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −53% fair-value upside, at −20%, DRI screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2026 figures, and about 3 months have passed since. In that time the company retained roughly $0.9567 per share, which is 0.6 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $91.96 $148.30 $232.39 79
Growth DCF $94.27 $144.92 $216.36 78
Owner Earnings $83.68 $135.73 $213.41 75
All 26 models by family
DCF Models
FCF DCF $91.96 $148.30 $232.39 79
Owner Earnings $83.68 $135.73 $213.41 75
5Y Revenue Exit $81.12 $135.20 $203.06 72
5Y EBITDA Exit $118.14 $203.31 $301.30 74
5Y P/E Exit $121.21 $208.97 $299.58 70
10Y Revenue Exit $81.18 $131.08 $195.80 66
10Y EBITDA Exit $107.52 $177.96 $269.65 67
10Y P/E Exit $109.46 $181.85 $268.36 63
Earnings-Based
Graham-Dodd $71.64 $204.79 $269.96 65
Lynch FV $41.96 $59.95 $77.93 61
PEG = 1.0 $41.96 $59.95 $77.93 57
EPV $100.40 $119.91 $136.98 74
Dividend Discount
Gordon GGM $55.56 $115.51 $183.25 66
DDM Multi-Stage $55.56 $88.58 $121.23 66
Multiples
P/E Multiple $173.84 $231.78 $289.73 63
P/S Multiple $103.81 $138.41 $173.02 58
P/B Multiple $57.82 $77.09 $96.37 55
EV/EBIT $169.89 $232.08 $294.26 66
EV/EBITDA $151.79 $207.95 $264.10 67
EV/Revenue $80.22 $121.74 $163.27 53
Asset-Based
NCAV (Graham) $9.64 $12.91 $19.27 54
Growth DCF
Growth DCF $94.27 $144.92 $216.36 78
Rev-Margin DCF $81.12 $135.82 $197.41 72
Economic Profit
Residual Income $73.80 $100.65 $969.99 64
ROIC Compounder $106.60 $134.98 $165.47 72
Growth Earnings
Growth-Adj P/E $139.09 $198.70 $258.31 67

Widest divergence: Growth Earnings ($198.70) versus Asset-Based ($12.91). Highest evidence: FCF DCF (79).

Notify me when DRI reaches fair value

Put DRI on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 23.0
P/S ratio 2.10 P/E × margin
EPS (TTM) $9.50 price ÷ EPS = P/E 23.0
Dividend yield 2.7% payout 62.1%
Net margin 9.1% FY2026
Return on equity 51.5% TTM
More key figures
Profitability
Return on assets (EBIT) 11.6% avg 5y
Operating margin 13.2% TTM
Growth
Revenue (TTM) $12.8B TTM
Revenue growth (YoY) +5.9% 3y avg +8.0%
EPS growth (YoY) −3.3%
Balance sheet & cash flow
Free cash flow $1.1B FY2026
Net debt $5.8B FY2026 · ≈ 5.2 yrs of FCF

Figures from reported company fundamentals · as of Aug 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 67 · Market factors (momentum, volatility) 65

Profitability 76
Margins and returns on capital today
Quality Growth 73
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 40
Balance sheet, leverage, solvency risk
Investment 80
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 50
Price trend over the last 3–12 months (market factor)
52W Momentum 71
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Darden Restaurants, Inc., together with its subsidiaries, owns and operates full-service restaurants in the United States and Canada.

Full company description

Darden Restaurants, Inc., together with its subsidiaries, owns and operates full-service restaurants in the United States and Canada. The company operates under Olive Garden, LongHorn Steakhouse, Cheddar's Scratch Kitchen, Chuy's, Yard House, Ruth's Chris Steak House, The Capital Grille, Seasons 52, Eddie V's Prime Seafood, Bahama Breeze, The Capital Burger, Darden and Darden Restaurants brand names. Darden Restaurants, Inc. was founded in 1938 and is based in Orlando, Florida.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Darden Restaurants Inc reported revenue of $13.2B in FY2026 versus $9.6B in FY2022, a compound +8.2%/yr. Reported net income was $1.2B in FY2026, compounding +6.1%/yr from FY2022.

Growth Quality 93/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$13.2B
Latest YoY
+9.4%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.0%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.9%
Avg. revenue growth/yr (31Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.7%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+19.7% (17.0 + 2.7)
Revenue +8.2%/yr
FY22 $9.6B
FY23 $10.5B
FY24 $11.4B
FY25 $12.1B
FY26 $13.2B
Net income +6.1%/yr
FY22 $953M
FY23 $982M
FY24 $1.0B
FY25 $1.0B
FY26 $1.2B
Character of growth · EPS growth decomposed (2015-2026) +9.6 % p.a.
Revenue per share +7.5 %

of which total revenue +6.5 % · buybacks/dilution +0.9 %

EBIT margin +4.2 %
Tax rate +0.0 %
Residual (interest, one-offs) −2.2 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

DRI screens 26% overvalued. Compare with McDonald's Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Darden Restaurants Inc Fair Value". https://www.fairvalue-calculator.com/stock/DRI

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Restaurants · 220 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 72 · Top 25%
Fair Value upside −20% · Below median
Return on equity (TTM) 54% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 14% · Top 25%
Dividend yield (TTM) 2.7% · Below median
Debt / equity 0.96× · Higher than 75% of peers

Valuation Multiples vs Restaurants median · lower = cheaper

P/E (TTM) 23.0× · Pricier than median
P/B 10.16× · Pricier than 75% of peers
P/S (TTM) 1.70× · Pricier than 75% of peers
P/FCF 20.0× · Pricier than 75% of peers
EV/EBITDA 11.3× · Pricier than median
PEG 1.76× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE6 · sector 26
FUTURE69 · sector 18
PAST100 · sector 16
HEALTH52 · sector 97
DIVIDEND54 · sector 67

Insider activity: 44/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Restaurants stocks, each showing price versus our Fair Value estimate (as of Aug 19, 2026).

Stock Price Fair Value vs Fair Value
McDonald's Corporation MCD $260.06 $149.03 −43%
Starbucks Corporation SBUX $107.26 $35.83 −67%
Chipotle Mexican Grill, Inc CMG $38.03 $17.92 −53%
Yum! Brands, Inc YUM $153.31 $58.17 −62%
Restaurant Brands International Inc QSR C$104.50 C$36.37 −65%
Yum China Holdings YUMC $47.18 $54.27 +15%
Texas Roadhouse, Inc TXRH $198.99 $104.89 −47%
Dutch Bros Inc BROS $51.02 $12.80 −75%
Domino's Pizza, Inc DPZ $332.06 $227.31 −32%
CAVA Group CAVA $69.47 $10.69 −85%

Compare Darden Restaurants Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Darden Restaurants Inc (DRI) overvalued or undervalued?
As of Aug 19, 2026, our model estimates a fair value of $173.68 versus a price of $218.04, about −20% upside (overvalued).
What is the fair value of DRI?
Our model-based fair value for Darden Restaurants Inc is $173.68 (as of Aug 19, 2026), built from audited fundamentals. The current price: $218.04.
What is the quality score of DRI?
Darden Restaurants Inc has a Quality Score of 72/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Darden Restaurants Inc (DRI)?
Darden Restaurants Inc reported trailing-twelve-month revenue of about $12.8B (latest available figure, as of Aug 19, 2026).
What is the net profit margin of DRI?
The net profit margin of Darden Restaurants Inc is about 8.7%, meaning it keeps roughly 8.7% of revenue as net income. Based on the latest reported figures.
Does Darden Restaurants Inc pay a dividend?
Darden Restaurants Inc currently shows a dividend yield of about 2.71% relative to its recent price (as of Aug 19, 2026).
Free · no account needed

Watch Darden Restaurants Inc in the live analysis

One click puts Darden Restaurants Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.