Bloomin’ Brands, Inc.
$1.57B- Market cap
- $839.94M
- Debt
- +$787.43M
- Cash
- −$59.46M
Capital structure 52% equity / 48% debt · EV / Revenue 0.40x · EV / EBITDA 7.20x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: BLMN stock price at discount vs HUBS $9.81 current versus $28.80 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at HUBS's multiple
Implied fair value · at BLMN's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: BLMN FY 2025 (ended Dec 28, 2025) · HUBS FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 52% equity / 48% debt · EV / Revenue 0.40x · EV / EBITDA 7.20x
Capital structure 96% equity / 4% debt · EV / Revenue 3.84x · EV / EBITDA 60.12x
HUBS carries the larger enterprise value at $12.02B against $1.57B; BLMN trades on the lower EV / Revenue multiple (0.40x vs 3.84x); BLMN on the lower EV / EBITDA (7.20x vs 60.12x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
BLOOMIN’ BRANDS, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
HubSpot, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
2.36x
0.27x
Net debt / EBITDA
Leverage against operating earnings
3.34x
-1.66x
Cash and equivalents
Liquid reserves on the balance sheet
$59.46M
$882.24M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
BRINKER INTERNATIONAL, INC
BLMN vs EAT
CHEESECAKE FACTORY INC
BLMN vs CAKE
Texas Roadhouse, Inc.
BLMN vs TXRH
BJs RESTAURANTS INC
BLMN vs BJRI
CRACKER BARREL OLD COUNTRY STORE, INC
BLMN vs CBRL
Salesforce, Inc.
BLMN vs CRM
ADOBE INC.
BLMN vs ADBE
INTUIT INC.
BLMN vs INTU
Atlassian Corp
BLMN vs TEAM
$787.43M
$551.08M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.