Con tu permiso, usamos análisis limitados y respetuosos con la privacidad para entender qué recorridos de investigación funcionan. No usamos rastreadores publicitarios ni grabación de sesiones. Puedes cambiar esta opción en Preferencias. Lee la Política de privacidad.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
DRI — frequently asked questions
Is Darden Restaurants, Inc. overvalued?
In our latest published analysis dated 2026-10-09, DRI looks modestly undervalued. The price recorded at analysis is 198 USD versus our fair value of 227 USD; the high endpoint is presented separately as potential value of 282 USD. That implies roughly 14.2% upside to fair value at that date.
Our latest published report, analyzed 2026-10-09, gives DRI a fair value of 227 USD and a potential value of 282 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for Darden Restaurants, Inc.'s archetype; it is a dated research output, not a live price.
Should I buy DRI now?
Our latest published rating for DRI, analyzed 2026-10-09, is Buy. Darden Restaurants, Inc. looks modestly undervalued at the analysis-date price of 198 USD versus fair value of 227 USD; potential value is 282 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for DRI?
The dedicated bear-case section in our report analyzed 2026-10-09 documents Darden Restaurants, Inc.'s material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is DRI's rating?
Our latest published rating for DRI, analyzed 2026-10-09, is Buy, with a published moat assessment of 7/10 (Narrow). It reflects our fair value of 227 USD, the potential value of 282 USD, and the price recorded at analysis (198 USD).
Este informe aún no se ha traducido. Actualice en unos minutos una vez que la cola de traducción se ponga al día.
§1 Resumen ejecutivoEN
Respuesta en 30 segundosBuy
Precio frente a valor
Precio
$198.30
Valor razonable
$226.51
Valor potencial
$282.25
A fecha de
2026-10-09
Por qué puede funcionar
Accelerated casual dining market share capture by LongHorn Steakhouse (same-restaurant sales +6.2% in Q1 FY2027) and opportunistic acquisition of prime restaurant real estate as financially distressed independent operators close units, expanding Darden's high-returning footprint.
Qué cambiaría nuestra opinión
Persistent weekday lunch traffic deterioration combined with a spike in beef and protein commodity inflation above 5%,.
Darden Restaurants Inc. (NYSE: DRI) is rated Buy with a synthesized fair value midpoint of $226.51, offering 14.23% implied upside from $198.30 as of October 9, 2026. As a premier mature compounder in full-service dining, Darden combines national scale in protein procurement, disciplined menu pricing below industry inflation, and over $1.85B in annual operating cash flow to deliver steady earnings compounding and capital return.
Darden Restaurants stands out in the consumer cyclical sector as a high-returning mature compounder with a narrow economic moat. The company generates returns on invested capital of ~31.0%, dwarfing its computed cost of capital of 7.4016% and cost of equity of 8.2413%. This sustained outperformance is enabled by Darden's massive scale across 2,218 company-operated locations, anchored by Olive Garden ($5.59B in FY2026 ) and LongHorn Steakhouse ($3.42B), which together generate over two-thirds of consolidated sales.
A defining competitive strength is Darden's strategic pricing discipline. By pricing menu offerings below full-service restaurant CPI over multi-year periods, Darden has reinforced its value proposition against quick-service and fast-casual alternatives. In Q1 FY2027, the company achieved pricing flow-through above 90% without guest pushback, offsetting 3.5% commodity inflation. LongHorn Steakhouse delivered outstanding momentum with 6.2% same-restaurant sales growth, while Olive Garden maintained positive comp growth of 1.1% despite broader restaurant industry traffic headwinds.4
Financially, Darden is an exceptional cash generator. FY2026 operating cash flow reached $1,853.1M, fully funding capital expenditures of $734.0M and producing $1,119.1M in free cash flow. This cash flow fully finances Darden's 2-3% net unit growth algorithm and underwrites generous capital returns, including a quarterly dividend of $1.62 per share and accretive buybacks that reduce diluted shares by ~1% annually.3,4,5,6
Downside risks are centered on retail beef demand softness (-4% in August 2026) and persistent traffic weakness during Olive Garden weekday lunch dayparts. However, with shares trading at 18.94x forward P/E —implying an annual market-implied growth hurdle of just 3.38% against modeled growth of 8.21%—the stock provides an attractive margin of safety and a 12.45% discount to fair value.3,4
Dominant Scale and Structural Cost Advantages in Casual Dining
Olive Garden generated $5,594.8M in FY2026 and LongHorn Steakhouse delivered $3,423.0M. Centralized purchasing across 2,218 locations enables industry-leading protein costs and >90% pricing flow-through.4,7
Superior Guest Value Perception and Market Share Capture
Disciplined menu price hikes kept below full-service CPI widen the value gap against fast-food competitors, helping LongHorn deliver 6.2% same-restaurant sales growth in Q1 FY2027.4
Robust Free Cash Flow Generation and Capital Return Discipline
At $198.30, the shares trade at a 12.45% discount to intrinsic value, offering 14.23% upside. The company's durable narrow moat, unmatched purchasing scale, and resilient cash generation provide compelling risk-adjusted compounding for long-term investors.
Descripción general de la empresa
Darden Restaurants, Inc. is a leading full-service restaurant operator in North America, owning and managing 2,218 company-operated dining establishments as of August 30, 2026. The company's brand portfolio spans differentiated dining occasions across casual, polished casual, and fine dining segments, led by its flagship concepts Olive Garden (953 restaurants) and LongHorn Steakhouse (624 restaurants). In addition, Darden operates prominent concepts including Cheddar's Scratch Kitchen, Chuy's, Yard House, Ruth's Chris Steak House, The Capital Grille, Seasons 52, and Eddie V's.
In FY2026, Olive Garden generated $5,594.8M (42.35% of total sales), LongHorn Steakhouse delivered $3,423.0M (25.91% of sales), Fine Dining generated $1,375.7M, and Other Business contributed $2,817.4M. Darden operates exclusively through company-owned restaurants rather than a franchise model, ensuring tight operational control over four-wall execution, culinary consistency, and nationwide supply chain logistics.
§2 Caso bajistaEN
The stress test models a confluence of macroeconomic consumer contraction, accelerating food input costs, and debt refinancing headwinds over a 12 to 24 month horizon. Under this scenario, consumer discretionary spending retrenchment drives negative same-restaurant sales across Olive Garden and fine dining concepts, while retail beef demand destruction worsens beyond the 4% contraction observed in August 2026. Food and beverage expenses escalate above 32.5% of sales as 3.5% commodity inflation accelerates, while pricing adjustments are constrained to low-2% levels to prevent severe traffic flight. Restaurant-level labor de-levers on lower customer counts, driving consolidated operating margins down 300 basis points from the 12.0%-12.2% baseline toward historical trough levels of 9.0%-9.5%. At the same time, refinancing short-term debt of $979.7M in a restrictive interest rate environment raises debt servicing burdens against total obligations of $8,590.1M. Operating cash flow contracts by more than 30% from $1,853.1M, eliminating surplus cash for discretionary share repurchases and forcing management to curtail unit expansion capex below the planned $734M annual run-rate.
Operating margin compression under protein cost pressure and labor headwinds
Curtailed free cash flow generation and reduced share repurchase pace
In the downside scenario, persistent casual dining guest traffic softness and consumer resistance to cumulative price increases constrain same-restaurant sales, while persistent protein inflation and wage growth compress restaurant operating margins. Revenue growth slows significantly, curtailing operating cash flow generation, reducing share repurchases, and depressing equity valuation multiples across the full-service sector.
Cómo puede fallar esta tesis
Severe commodity and wage inflation shock compresses restaurant margins
Food and beverage expenses rose 30 bps in Q1 FY2027 with commodities inflation at 3.5%. If menu price increases moderate to low-to-mid 2% while beef and wage inflation surges, operating margin compresses 300 bps below the modeled 12.2% level down to historical pre-COVID troughs near 9.0%-9.5%, driving a 24.5% fair value decline.4
FV impact
0%
Operating margin 3 points lower throughout
Trigger
Within 12 months
Señales de alerta temprana a vigilar
Los cinco acontecimientos que debilitarían nuestra tesis de inversión.
01
Olive Garden Same-Restaurant Sales Growth
Signals persistent erosion in dining room guest traffic and failure of weekday lunch recovery platforms, impairing store-level fixed cost leverage.
Darden Restaurants possesses a narrow economic moat grounded in structural cost advantages from nationwide purchasing scale and enduring brand intangible assets across its casual dining portfolio. The company operates 2,218 company-owned locations, anchored by category leaders Olive Garden ($5,594.8M in FY2026 sales) and LongHorn Steakhouse ($3,423.0M in FY2026 sales). This immense operational scale grants Darden significant volume purchasing leverage over food distributors, protein suppliers, and equipment vendors, creating a persistent structural cost gap relative to independent operators and smaller regional dining chains.
This procurement advantage is complemented by Darden's proprietary supply chain network and data-driven kitchen management systems, which allow restaurant teams to maintain tight operational execution during volatile commodity cycles. In Q1 FY2027, despite commodities inflation running at 3.5%, Darden achieved pricing flow-through in excess of 90% without consumer resistance. Because the company has deliberately kept cumulative menu price increases below full-service restaurant CPI, guest value perception remains resilient, insulating dining room traffic against fast-casual and quick-service alternatives.
While restaurant concepts inherently face low switching costs and cyclical consumer demand, Darden's brand equity and superior reinvestment capacity insulate its return profile. Reinvestment needs are fully covered by operating cash flows of $1,853.1M, leaving $1,119.1M in free cash flow to support opportunistic unit additions, store refreshes, and capital return. Consequently, Darden's ROIC of ~31.0% remains comfortably above its computed WACC of 7.4016%, supporting a narrow moat designation with a stable multi-year trajectory.
Beneficio económico
Darden generates returns on invested capital of approximately 31.0%, substantially exceeding its computed WACC of 7.4016% and cost of equity of 8.2413%. In FY2026, the company generated $1,582.8M in operating income on $13,210.9M in revenue, producing robust economic rents across economic cycles.2,6
7/ 10
Narrow
Sources of advantage
01Purchasing Scale and Supply Chain Infrastructure Advantage — Darden's purchasing scale across 2,218 company-owned restaurants enables centralized protein procurement and logistics efficiencies unmatched by independent operators, supporting >90% pricing flow-through on $13.2B in sales.Wide
02Brand Equity and Guest Value Perception — Olive Garden generated $5,594.8M in FY2026 revenue (42.35% of total) and LongHorn Steakhouse delivered $3,423.0M, supported by guest satisfaction scores near record highs.Moderate
03Real Estate Footprint and Development Capacity — Robust free cash flow of $1,119.1M self-funds of $734.0M, enabling Darden to secure prime real estate and add net new units while financially constrained competitors close locations.
Amenazas conocidas al foso
Amenaza
Severidad
Cronograma
Mitigación
Fast-casual dining substitution and aggressive off-premise meal competition from peers like CMG (growing at 19%).
medium
Medium-term (1-3 years)
Maintain pricing discipline below full-service CPI and enhance off-premise digital convenience while reinforcing dining room abundance platforms.4
The highlighted cell is Fair value when every assumption sits at its base level ($226.51). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $1.1B after modeled reinvestment of $316.5M, with terminal value at 82.5% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
In the modal base case, Darden compounds steadily as Olive Garden leverages its 42.35% revenue scale and >90% pricing flow-through to preserve operating margins near 12.0%-12.2%. Unit growth continues at 2-3% annually, top-line revenue expands at 3.7% to 4.5%, and operating cash flow of ~$1.85B fully funds capex ($734M) and consistent share buybacks, yielding a synthesized fair value midpoint of $226.51.1,3,4,7
Operating margins expanding on strong dining room seat turnover and operational
§7 Árbol de decisión de resultadosEN
Superado
Upgrade the rating; Consider increasing portfolio allocation toward upper model parameters, evaluate dinner daypart flow-through rates, and monitor pacing of share repurchases.
Disparador: Q2 FY2027 diluted EPS exceeding $2.34 and consolidated sales above $3.30B, with Olive Garden same-restaurant sales exceeding 2.5%.
A comprehensive earnings and same-restaurant sales beat verifies accelerating lunch daypart recovery and demonstrates that Never-Ending Pasta Bowl promotions are driving profitable guest buy-ups above baseline expectations.
En línea
Maintain Buy; Maintain current position sizing, monitor quarterly commodity inflation figures, and track net unit opening milestones against full-year targets.
Disparador: Q2 FY2027 diluted EPS between $2.20 and $2.30 and consolidated revenue between $3.25B and $3.28B.
Results meeting expectations keep the company tracking reaffirmed full-year diluted EPSguidance of $11.10 to $11.35, sustaining baseline intrinsic compounding without requiring forecast adjustments.
Fallo
Downgrade the rating; Pause incremental capital deployment, review restaurant-level operating margin assumptions, and re-underwrite casual dining price elasticity thresholds.
Disparador: Q2 FY2027 diluted EPS below $2.07 and consolidated revenue below $3.21B, with negative blended same-restaurant sales.
A quarterly miss driven by dining room traffic contraction or guest pushback against menu pricing would indicate thesis degradation, compressing operating margins below the 12.0% modeled floor.
Calidad de los beneficios
Darden's earnings quality is exceptionally high, underpinned by robust operating cash conversion ($1,853.1M operating cash flow vs. $1,206.7M GAAP net income in FY2026,). The business reports straightforward restaurant operating expenses with minimal reliance on non-operating adjustments or one-off gains. Stock-based compensation of $79.1M represents a modest 0.60% of revenue, well below the restaurant industry benchmark of 1.40%. Operating income of $1,582.8M reflects real restaurant four-wall cash profitability, providing high visibility into future equity compounding.3,6
Evolución de las estimaciones
Consensus analyst estimate revisions following the Q1 FY2027 earnings release are essentially flat, confirming steady multi-year visibility. FY2027 consensus diluted EPS moved marginally by -0.14% from $11.28 to $11.25, while FY2028 consensus EPS edged higher by +0.02% to $12.40. Annual revenue revisions rose slightly by +0.02% to $13,702.6M for FY2027 and +0.04% to $14,536.0M for FY2028. These modest revisions demonstrate that sell-side forecasts remain firmly anchored to management's reaffirmed full-year EPS guidance range of $11.10 to $11.35.1,4
Métricas a vigilar antes de la publicación
01
Métrica:
Olive Garden Same-Restaurant Sales and Lunch Daypart Performance
Olive Garden accounts for 42.35% of consolidated revenue ($5,594.8M in FY2026); revitalizing weekday lunch traffic is essential for store-level labor leverage.4,7
Darden's cash conversion efficiency is among the highest in the consumer cyclical industry. In FY2026, the company generated $1,853.1M in operating cash flow against GAAP net income of $1,206.7M, reflecting a 153.6% cash-to-net-income conversion ratio. Capital expenditures of $734.0M represent 5.56% of revenue, comfortably below operating cash generation and yielding free cash flow of $1,119.1M. Working capital requirements remain low due to favorable negative cash conversion cycles inherent to company-operated restaurant cash receipts.3,5,6
Darden's ROIC has demonstrated stability across economic cycles, supported by disciplined capital spending ($734M capex in FY2026) and steady operating margins (11.98% in FY2026 rising toward 12.20%). By avoiding excessive store build-out and maintaining brand unit expansion below 10%, Darden ensures that new units generate four-wall cash returns consistent with mature company-owned benchmarks.
Darden's ROIC of ~31.0% significantly exceeds its computed WACC of 7.4016% and cost of equity of 8.2413%, producing strong positive economic spreads.
Olive Garden and LongHorn Steakhouse Generate Over Two-Thirds of Consolidated Revenue and Profit
In FY2026, Olive Garden generated $5,594.8M (42.35% of total sales) and LongHorn delivered $3,423.0M (25.91% of sales). In Q1 FY2027, segment profits were $270.8M and $154.6M respectively.
Ingresos más recientes13,2 mil M US$CAGR de ingresos +4,0 %
Margen operativo12,0 %10 periodos fiscales
Flujo de caja libre más reciente1119,1 M US$FY2026
Deuda neta1418,2 M US$FY2026
Desglose de la cuenta de resultadosCómo la escala del negocio se convierte en beneficio declarado.
StockMarketAgent.AI
Ingresos13,2 mil M US$Coste de ventas−10,5 mil M US$Beneficio bruto2682,1 M US$Gastos operativos−1099,3 M US$Beneficio operativo1582,8 M US$Partidas no operativas e impuestos−376,1 M US$Beneficio neto1206,7 M US$
Datos del historial financiero
Ingresos
13.210.900.000 US$
Coste de ventas
10.528.800.000 US$
Beneficio bruto
2.682.100.000 US$
Gastos operativos
1.099.300.000 US$
Beneficio operativo
1.582.800.000 US$
Partidas no operativas e impuestos
-376.100.000 US$
Beneficio neto
1.206.700.000 US$
Resumen del balanceCómo se mantienen y financian los activos declarados en el período seleccionado.
StockMarketAgent.AI
Composición de activosFinanciado por
Activos totales12,9 mil M US$Efectivo219,5 M US$Activos corrientes942,9 M US$Pasivos totales10,7 mil M US$Pasivos corrientes3005,4 M US$Patrimonio neto2207,5 M US$
Datos del desglose del balance
Activos totales
12.862.400.000 US$
Efectivo
219.500.000 US$
Activos corrientes
942.900.000 US$
Pasivos totales
10.654.900.000 US$
Pasivos corrientes
3.005.400.000 US$
Patrimonio neto
2.207.500.000 US$
Puente de flujo de cajaCómo el flujo de caja operativo se convirtió en flujo de caja libre en FY2026.FY2026
StockMarketAgent.AI
Conciliación del flujo operativo
Beneficio neto1206,7 M US$Depreciación y amortización+561,1 M US$Compensación basada en acciones+79,1 M US$Otros ajustes operativos+6,2 M US$Flujo de caja operativo1853,1 M US$
Conciliación del efectivo inicial al final
Efectivo inicial254,5 M US$Flujo de caja operativo+1853,1 M US$Flujo de inversión−711,4 M US$Flujo de financiación−1163,8 M US$Efecto del tipo de cambio−4,8 M US$Efectivo final227,6 M US$
1853,1 M US$ − 734 M US$Flujo de caja libre 1119,1 M US$
Datos del puente de flujo de caja
Beneficio neto
1.206.700.000 US$
Entrada operativa
1.853.100.000 US$
Depreciación y amortización
561.100.000 US$
Compensación basada en acciones
79.100.000 US$
Otros ajustes operativos
6.200.000 US$
Flujo de caja operativo
1.853.100.000 US$
Efectivo disponible
2.107.600.000 US$
Efectivo inicial
254.500.000 US$
Salida de inversión
711.400.000 US$
Salida de financiación
1.163.800.000 US$
Efecto del tipo de cambio
4.800.000 US$
Efectivo final
227.600.000 US$
Flujo de inversión
-711.400.000 US$
Flujo de financiación
-1.163.800.000 US$
Ingresos por segmento operativoProporción de los ingresos totales de 2026-05-31.
13,2 mil M US$Ingresos totales
Ingresos por segmento operativoProporción
Olive Garden5594,8 M US$42,3 %+7,3 % interanual
Long Horn Steakhouse3423 M US$25,9 %+13,1 % interanual
All Other Segments2817,4 M US$21,3 %+11,2 % interanual
Fine Dining1375,7 M US$10,4 %+5,4 % interanual
Fuente: SEC EDGAR · Presentado 2026-07-24 · SEC EDGAR
Datos de composición de ingresos: Ingresos por segmento operativo
Ingresos por segmento operativo
Ingresos
Proporción
interanual
Olive Garden
5594,8 M US$
42,3 %
7,3 %
Long Horn Steakhouse
3423 M US$
25,9 %
13,1 %
All Other Segments
2817,4 M US$
21,3 %
11,2 %
Fine Dining
1375,7 M US$
10,4 %
5,4 %
Ingresos y beneficiosCómo la escala del negocio se convierte en beneficio declarado.
Efectivo y deudaLiquidez disponible frente al endeudamiento total.
Generación de efectivoFlujo de caja operativo frente al flujo de caja libre.
RentabilidadEvolución de los márgenes bruto, operativo y neto.
Datos financieros puntuales utilizados en el análisis del 2026-10-09.
Datos del historial financiero
Período
Ingresos
EBITDA
Beneficio neto
Flujo de caja operativo
Flujo de caja libre
Capex
Depreciación y amortización
Compensación basada en acciones
Recompras de acciones
Dividendos pagados
Emisión neta de deuda
Flujo de inversión
Flujo de financiación
Efectivo inicial
Efectivo final
Efectivo e inversiones
Deuda total
Margen operativo
ROIC
WACC
Diferencial ROIC−WACC
2021-05-31
—
—
—
1194 M US$
939,1 M US$
254,9 M US$
350,9 M US$
72,4 M US$
45,4 M US$
202,6 M US$
—
-263,7 M US$
-478,9 M US$
763,3 M US$
1214,7 M US$
—
—
—
—
—
—
2022-05-29
9630 M US$
1532,5 M US$
952,8 M US$
—
—
—
—
—
—
—
—
—
—
—
—
420,6 M US$
901 M US$
12,1 %
—
8,6 %
—
2022-05-31
—
—
—
1256,1 M US$
879,2 M US$
376,9 M US$
368,4 M US$
60,5 M US$
1071,3 M US$
563 M US$
-12,9 M US$
-389 M US$
-1609,7 M US$
1214,7 M US$
472,1 M US$
—
—
—
—
—
—
2023-05-28
10,5 mil M US$
1597,4 M US$
981,9 M US$
—
—
—
—
—
—
—
—
—
—
—
—
367,8 M US$
884,9 M US$
11,5 %
—
9,3 %
—
2023-05-31
—
—
—
1545,6 M US$
980,7 M US$
564,9 M US$
387,8 M US$
67,5 M US$
458,7 M US$
589,8 M US$
-19,8 M US$
-568,4 M US$
-1033,1 M US$
472,1 M US$
416,2 M US$
—
—
—
—
—
—
2024-05-26
11,4 mil M US$
1778,6 M US$
1027,6 M US$
—
—
—
—
—
—
—
—
—
—
—
—
194,8 M US$
1370,4 M US$
11,5 %
—
10,1 %
—
2024-05-31
—
—
—
1611,9 M US$
1010,7 M US$
601,2 M US$
459,9 M US$
68,5 M US$
453,9 M US$
628,4 M US$
566,9 M US$
-1324,6 M US$
-483,4 M US$
416,2 M US$
220,1 M US$
—
—
—
—
—
—
2025-05-25
12,1 mil M US$
1881,8 M US$
1049,6 M US$
—
—
—
—
—
—
—
—
—
—
—
—
240 M US$
2128,9 M US$
11,3 %
—
7,4 %
—
2025-05-31
—
—
—
1705,6 M US$
1061 M US$
644,6 M US$
516,1 M US$
79,1 M US$
418,2 M US$
658,5 M US$
642,2 M US$
-1278,3 M US$
-385,8 M US$
220,1 M US$
254,5 M US$
—
—
—
—
—
—
2026-05-31
13,2 mil M US$
2338,1 M US$
1206,7 M US$
1853,1 M US$
1119,1 M US$
734 M US$
561,1 M US$
79,1 M US$
671,7 M US$
693 M US$
175,9 M US$
-711,4 M US$
-1163,8 M US$
254,5 M US$
227,6 M US$
219,5 M US$
1637,7 M US$
12,0 %
—
7,2 %
—
§9 Comparación de valoración con pares
Valor razonableReport-date price
Darden Restaurants, Inc.DRI
Precio / valor razonable
Valor razonable226,51 US$Report-date price198,3 US$
Fecha de evaluación
Ventaja competitivaNarrow
Cuadro de mando de inversión61 / 100
Yum! Brands, Inc.YUM
Precio / valor razonable
Valor razonable133,09 US$Report-date price136,12 US$
Fecha de evaluación
Ventaja competitivaWide
Cuadro de mando de inversión65 / 100
McDonald's CorporationMCD
Precio / valor razonable
Valor razonable345 US$Report-date price255,69 US$
Fecha de evaluación
Ventaja competitivaNone
Cuadro de mando de inversión61 / 100
Darden Restaurants, Inc.DRI
Precio / valor razonable
Valor razonable226,51 US$Report-date price198,3 US$
Darden Restaurants Inc. (DRI) trades at 18.9x forward earnings against a peer median of 19.3x. Its EV/EBITDA of 14.5x compares with a peer median of 15.9x. The comparison uses 4 peers: Chipotle Mexican Grill Inc., Yum! Brands Inc., McDonald's Corporation and Ulta Beauty Inc., as of 2026-10-09.
§10 Industria y cicloEN
Fase del ciclo
Expansion
The restaurant industry exhibits an industry capex-to-depreciation ratio of 1.64 and capex-to-revenue ratio of 3.7%, reflecting sustained reinvestment by capitalized operators even as independent operators face store closures.4
Ciclo alcista
A cyclical upswing characterized by stable employment, real wage gains, moderating wholesale food costs, and accelerating market share gains as financially distressed independent operators exit the casual dining market. Under these conditions, dining room traffic expands across all dayparts, pricing flow-through remains strong, and store-level operating margins expand above 12.5%.
Ciclo bajista
A protracted restaurant downcycle driven by consumer real disposable income contraction, escalating beef input inflation, and aggressive promotional discounting from fast-casual and quick-service alternatives. In this phase, dinner check sizes stagnate, weekday lunch traffic remains deeply depressed, and restaurant-level fixed costs de-lever, compressing industry margins toward cyclical troughs.
Tendencias seculares
Tendencia
Impacto
Nota
Digital Ordering and Off-Premise Dining Penetration
neutral
While off-premise sales provide incremental volume, fast casual peers like CMG (growing at 19%) compete aggressively for quick lunch occasions. Darden mitigates this by enhancing digital ordering and takeout platforms without cannibalizing dining room margins.
Full-Service Restaurant Supply Rationalization
positive
High construction financing rates and operational cost inflation are accelerating the closure of independent and undercapitalized casual dining restaurants, creating attractive real estate vacancies for scaled operators like Darden.
Guest Price Sensitivity and Value Abundance Preference
Posicionamiento
Darden is exceptionally well positioned at the top of the casual dining capital cycle. Leveraging $13.2B in sales and $1.85B in operating cash flow, Darden easily absorbs commodity inflation while expanding its restaurant footprint by 53 units year-over-year. In contrast to peers burdened by heavy franchise leverage or high unit build costs, Darden's fully company-operated model and pricing below full-service restaurant CPI consolidate guest share across economic environments.3,4,6
§11 Gestión de posiciónEN
Tamaño de posición
4-6%
Darden warrants a moderate-to-high conviction weighting within a diversified equity portfolio. The company's narrow economic moat, robust free cash flow ($1,119.1M in FY2026), stable 12.0%-12.2% operating margins, and 14.23% upside to fair value justify a core consumer cyclical position, balanced against discretionary consumer exposure.5
Riesgo
Portfolio risk controls require maintaining total casual dining and restaurant sector exposure below 12% of equity capital. Darden's low market beta of 0.7153 reduces portfolio volatility relative to high-beta peers. Short-term debt maturities ($979.7M) and total obligations of $8,590.1M should be reviewed annually alongside interest coverage to ensure refinancing risk remains contained.
Tramos de entrada
Nivel
Acción
Por qué
$195.00 - $198.50
Establish initial 60% core tranche at current trading price.
Initiates position at an attractive 18.94x forward P/E, capturing immediate 14.23% upside to the fair value midpoint of $226.51.
$185.00 - $190.00
Deploy remaining 40% allocation to lower blended cost basis.
Tramos de salida
Nivel
Acción
$226.50 - $230.00
Trim 25-30% of position to harvest initial gains as market price converges with intrinsic value.
$250.00 - $255.00
Trim additional 30-40% of position as valuation approaches the primary DCF valuation level ($251.81).
$278.00 - $282.00
Exit remaining position as valuation reaches the upper boundary of the fair value corridor ($282.25).
Puntos de control trimestrales
Métrica
Umbral
Acción
Olive Garden Same-Restaurant Sales
Negative same-restaurant sales growth (below 0.0%) for two consecutive quarters.
Re-underwrite Olive Garden revenue growth trajectory down by 200 bps and lower fair value estimate by 5-8%.
Darden trades at a 12.45% discount to fair value midpoint of $226.51. Free cash flow of $1,119.1M fully self-funds capex and supports steady buybacks and dividend compounding.5
Growth and Momentum Investor
Hold
While LongHorn Steakhouse delivers robust momentum (same-restaurant sales +6.2% in Q1 FY2027), overall top-line growth is a mature 3.7%-6.0%, which may not meet pure high-growth mandates.1
Income and Total Return Investor
Buy
With a secure quarterly dividend of $1.62 per share, low beta of 0.7153, and predictable cash conversion, Darden represents an exemplary total-return compounder.2
§14 Recomendación finalEN
Acción
Comprar
Darden Restaurants Inc. Darden's industry-leading purchasing scale, pricing discipline, and high cash generation provide durable compounding advantages.3
With Olive Garden and LongHorn Steakhouse demonstrating resilient demand, free cash flow exceeding $1.1B self-funds planned unit expansion and regular capital returns. Trading at a forward P/E of 18.94x against market-implied growth of only 3.38%, Darden offers an attractive margin of safety for long-term compounder portfolios.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Darden trades at 18.94x forward P/E and terminal multiple is assumed at 18.0x. If persistent weekday lunch traffic weakness and competition from fast casuals growing at 19% permanently slow growth, market de-rates DRI by 20% to 14.4x, triggering an 18.5% fair value impairment.1,3,4
FV impact
-4.1%
Terminal multiple 20% lower
Trigger
Within 18 months
Cost of capital expansion under higher debt refinancing costs and equity risk premium
Discounted forecast-period cash flows (46,31 US$) plus discounted terminal value (218 US$) minus signed per current share (12,53 US$) equals the 252 US$ lens value shown above. Negative net debt is , so subtracting it raises value.
Annual net share repurchases accelerating beyond baseline dilution offset
In the upside scenario, Olive Garden revitalizes weekday lunch daypart dining through targeted marketing and promotional platforms like Never-Ending Pasta Bowl, while LongHorn Steakhouse accelerates market share capture as beef inflation moderates and independent restaurants shutter. Revenue growth accelerates, operating margins expand on dining room seat turnover, and heightened free cash flow accelerates share retirements, driving intrinsic value toward $282.25.4
Métrica:
LongHorn Steakhouse Market Share Gains and Same-Restaurant Sales
Darden's capital allocation framework is highly shareholder-friendly and disciplined. Operating cash flow of $1,853.1M in FY2026 prioritized $734.0M in capital expenditures to fund 2-3% net unit additions and store remodels. The company consistently distributes surplus cash flow, declaring a quarterly dividend of $1.62 per share ($184M paid in Q1 FY2027) and repurchasing $222.3M of stock in Q1 FY2027. Total debt of $8,590.1M is supported by high operating profits ($1,582.8M EBIT), resulting in a conservative debt weight of 27.69%.
Darden's financial performance is anchored by two dominant concepts that insulate the consolidated business against softness in smaller emerging brands.
Pricing Flow-Through Exceeds 90% Without Guest Resistance
In Q1 FY2027, pricing flow-through exceeded 90% while cumulative menu pricing remained well below full-service restaurant CPI.
Darden possesses strong pricing power to offset commodity inflation (3.5% in Q1 FY2027) without sacrificing guest traffic.
FY2026 operating cash flow reached $1,853.1M and free cash flow reached $1,119.1M, easily funding $406M returned in Q1 FY2027 dividends and buybacks.
Discretionary free cash flow provides an ongoing ~1% annual reduction in diluted share count, accelerating per-share intrinsic compounding.
Ulta Beauty Inc.ULTA
Precio / valor razonable
Valor razonable485,87 US$Report-date price545,48 US$
Fecha de evaluación
Ventaja competitivaNarrow
Cuadro de mando de inversión66 / 100
Margen
DRI
Darden Restaurants Inc.
$22.4B
18.9x
1.7x
14.5x
55.4%
—
CMG
Chipotle Mexican Grill Inc.
$39.7B
22.9x
3.2x
20.3x
49.6%
16.1%
YUM
Yum! Brands Inc.
$39.6B
20.8x
4.5x
16.9x
—
32.8%
MCD
McDonald's Corporation
$167.2B
17.2x
6.0x
14.8x
—
46.5%
ULTA
Ulta Beauty Inc.
$24.4B
17.8x
1.9x
13.7x
46.1%
12.5%
positive
Rapid price increases at quick-service chains have narrowed the price gap with casual dining. Darden's disciplined menu pricing below full-service CPI and abundant portion platforms (such as Never-Ending Pasta Bowl) strengthen guest value perception.
Operating margin falling below 11.0% on a trailing twelve-month basis.
Trim position size by 25% and re-examine commodity price hedging and pricing power assumptions.
