Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
DR DRI DARDEN RESTAURANTS INC FY ended May 31, 2026 | $215.63 | $24.60B | $27.50B | $13.21B | $1.43B | $1.21B | 20.77x | 1.86x | 16.76x |
BL BLMN Bloomin' Brands, Inc. FY ended Feb 20, 2026 | $10.58 | $905.87M | $2.94B | $3.96B | $217.78M | $8.24M | 105.80x | 0.23x | 13.31x |
DI DIN Dine Brands Global, Inc. FY ended Jan 23, 2026 | $33.60 | $425.35M | $1.60B | $879.30M | $142.10M | $17.10M | 30.27x | 0.48x | 7.04x |
EA EAT BRINKER INTERNATIONAL, INC FY ended Aug 11, 2026 | $230.19 | $9.61B | $10.60B | $5.81B | $838.80M | $487.00M | 21.18x | 1.66x | 12.08x |
TX TXRH Texas Roadhouse, Inc. FY ended Feb 18, 2026 | $198.99 | $13.06B | $13.79B | $5.88B | $488.90M | $414.34M | 32.62x | 2.22x | 28.16x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 15.31x | 5/5 | $1.78B | $79.51 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.29x | 5/5 | $4.50B | $201.14 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 42.13x | 5/5 | $1.95B | $87.42 | Included in the active peer mix. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
DR DRI DARDEN RESTAURANTS INC FY ended May 31, 2026 | $215.63 | $24.60B | $27.50B | $13.21B | $1.43B | $1.21B | 20.77x | 1.86x | 16.76x |
BL BLMN Bloomin' Brands, Inc. FY ended Feb 20, 2026 | $10.58 | $905.87M | $2.94B | $3.96B | $217.78M | $8.24M | 105.80x | 0.23x | 13.31x |
DI DIN Dine Brands Global, Inc. FY ended Jan 23, 2026 | $33.60 | $425.35M | $1.60B | $879.30M | $142.10M | $17.10M | 30.27x | 0.48x | 7.04x |
EA EAT BRINKER INTERNATIONAL, INC FY ended Aug 11, 2026 | $230.19 | $9.61B | $10.60B | $5.81B | $838.80M | $487.00M | 21.18x | 1.66x | 12.08x |
TX TXRH Texas Roadhouse, Inc. FY ended Feb 18, 2026 | $198.99 | $13.06B | $13.79B | $5.88B | $488.90M | $414.34M | 32.62x | 2.22x | 28.16x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 15.31x | 5/5 | $1.78B | $79.51 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 1.29x | 5/5 | $4.50B | $201.14 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 42.13x | 5/5 | $1.95B | $87.42 | Included in the active peer mix. |
