Compoundeer Logo
COMPOUNDEER
Uncovering Potential
RankingCompaniesDCF
DRI Logo

Darden Restaurants Inc

DRI

Retail-Eating Places

Mkt Cap

$20.17B

PE

20.00

Debt

$1.718B

Cash

$219.9M

EV

$21.67B

FCF

$930.1M

Market Cap

$20.17B

P/E Ratio

20.00

Debt

$1.718B

Cash

$219.9M

EV

$21.67B

FCF

$930.1M
Charts data: {"Earnings":[{"time":"2014-05-24","value":286200000},{"time":"2015-05-30","value":709500000},{"time":"2016-05-28","value":375000000},{"time":"2017-05-27","value":479100000},{"time":"2018-05-26","value":596000000},{"time":"2019-05-25","value":713400000},{"time":"2020-05-30","value":-52400000},{"time":"2021-05-29","value":629300000},{"time":"2022-05-28","value":952800000},{"time":"2023-05-27","value":981900000}],"Sales":[{"time":"2014-05-24","value":6285600000},{"time":"2015-05-30","value":6764000000},{"time":"2016-05-28","value":6933500000},{"time":"2017-05-27","value":7170200000},{"time":"2018-05-26","value":8080100000},{"time":"2019-05-25","value":8510400000},{"time":"2020-05-30","value":7806900000},{"time":"2021-05-29","value":7196100000},{"time":"2022-05-28","value":9630000000},{"time":"2023-05-27","value":10487800000}],"Net Margins":[{"time":"2014-05-24","value":0.04553264604810996},{"time":"2015-05-30","value":0.10489355410999408},{"time":"2016-05-28","value":0.05408523833561693},{"time":"2017-05-27","value":0.06681821985439737},{"time":"2018-05-26","value":0.07376146334822589},{"time":"2019-05-25","value":0.08382684715172024},{"time":"2020-05-30","value":-0.006712011169606374},{"time":"2021-05-29","value":0.08745014660719},{"time":"2022-05-28","value":0.09894080996884735},{"time":"2023-05-27","value":0.09362306680142642}],"Assets":[{"time":"2014-05-24","value":7100700000},{"time":"2015-05-30","value":5994700000},{"time":"2016-05-28","value":4582600000},{"time":"2017-05-27","value":5504200000},{"time":"2018-05-26","value":5469600000},{"time":"2019-05-25","value":5892800000},{"time":"2020-05-30","value":9946100000},{"time":"2021-05-29","value":10656100000},{"time":"2022-05-28","value":10135800000},{"time":"2023-05-27","value":10241500000}],"Stockholders Equity":[{"time":"2014-05-24","value":2156900000},{"time":"2015-05-30","value":2333500000},{"time":"2016-05-28","value":1952000000},{"time":"2017-05-27","value":2101700000},{"time":"2018-05-26","value":2194800000},{"time":"2019-05-25","value":2392600000},{"time":"2020-05-30","value":2331200000},{"time":"2021-05-29","value":2813100000},{"time":"2022-05-28","value":2198200000},{"time":"2023-05-27","value":2201500000}],"ROE":[{"time":"2014-05-24","value":0.13269043534702582},{"time":"2015-05-30","value":0.3040497107349475},{"time":"2016-05-28","value":0.19211065573770492},{"time":"2017-05-27","value":0.22795831945567874},{"time":"2018-05-26","value":0.27155093858210316},{"time":"2019-05-25","value":0.29816935551283125},{"time":"2020-05-30","value":-0.022477693891557998},{"time":"2021-05-29","value":0.22370338772173048},{"time":"2022-05-28","value":0.43344554635610955},{"time":"2023-05-27","value":0.446014081308199}],"ROA":[{"time":"2014-05-24","value":0.04350275324967961},{"time":"2015-05-30","value":0.06132083340283918},{"time":"2016-05-28","value":0.13577445118491685},{"time":"2017-05-27","value":0.12308782384361033},{"time":"2018-05-26","value":0.1401930671347082},{"time":"2019-05-25","value":0.1412740972033668},{"time":"2020-05-30","value":0.0048159580136938095},{"time":"2021-05-29","value":0.06087593021837258},{"time":"2022-05-28","value":0.11466287811519564},{"time":"2023-05-27","value":0.1173460918810721}]}

Darden Restaurants, Inc., through its subsidiaries, owns and operates full-service restaurants in the United States and Canada. It operates under Olive Garden, LongHorn Steakhouse, Cheddar's Scratch Kitchen, Yard House, The Capital Grille, Seasons 52, Bahama Breeze, Eddie V's Prime Seafood, and Capital Burger brands. Darden Restaurants, Inc. was founded in 1968 and is based in Orlando, Florida.

Sector

  • ARMK Logo

    ARMK

  • BJRI Logo

    BJRI

  • CAKE Logo

    CAKE

  • CBRL Logo

    CBRL

  • CHUY Logo

    CHUY

  • CMG Logo

    CMG

  • DENN Logo

    DENN

  • DIN Logo

    DIN

  • EAT Logo

    EAT

  • FWRG Logo

    FWRG

  • JACK Logo

    JACK

  • KRUS Logo

    KRUS

  • LOCO Logo

    LOCO

  • MCD Logo

    MCD

  • PBPB Logo

    PBPB

  • PLAY Logo

    PLAY

  • PTLO Logo

    PTLO

  • PZZA Logo

    PZZA

  • QSR Logo

    QSR

Growth

%

%

Discount

%

%

Multiple

g\r+10%+11%+12%+13%+14%
0%109887
+1%1110988
+2%13111098
+3%141311109
+4%1714121110
Years012345678910TV
FCF$930.1M$985.7M$1.044B$1.104B$1.166B$1.231B$1.298B$1.367B$1.438B$1.512B$1.587B$15.87B
DCF$857.2M$789.1M$725.8M$666.8M$612M$561.1M$513.9M$470.2M$429.7M$392.4M$3.924B
Value$9.942B

In the chart Earnings are multiplied by this value.

Earnings Growth 12%
Earnings Stability 64%


Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years05-201505-201605-201705-201805-201905-202005-202105-202205-2023TTM
Net Margin10%5.4%6.7%7.4%8.4%-0.67%8.7%9.9%9.4%9.2%
ROA6.1%14%12%14%14%0.48%6.1%11%12%11%
ROE30%19%23%27%30%-2.2%22%43%45%49%

What is the average Net Margin?

The average Net Margin over the past 5 years is +7.18%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is +0.68%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +9.65%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is -0.39%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is +27.51%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is +4.36%.


Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years05-201505-201605-201705-201805-201905-202005-202105-202205-2023TTM
Debt FCF2.580.761.521.511.154.701.001.060.951.85
Debt Equity0.640.230.450.430.390.520.330.430.430.84
MIN
Graham Stability--100%100%100%-8.8%100%100%100%-8.8%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 1.85.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is -0.19.

What is the Graham’s Stability?

Graham’s Stability measure stands at -0.09.


Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years05-201605-201805-202005-2022Trend
Revenue6.1%5.4%10%8.9%0.93%
Net Income15%11%-3.1%-5%
Stockholders Equity1.7%0.061%-1.9%0.15%-0.49%
FCF7.6%9.6%57%11%-13%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is +5.35%.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is +0.93%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is +10.5%.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is -4.96%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is +0.06%.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is -0.49%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is +9.63%.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is -12.88%.