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.
Decision snapshot: BLMN stock price at premium vs UAL $9.81 current versus $1.09 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 UAL'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
Expensive
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: BLMN FY 2025 (ended Dec 28, 2025) · UAL 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 63% equity / 37% debt · EV / Revenue 0.76x · EV / EBITDA 7.98x
UAL carries the larger enterprise value at $45.19B against $1.57B; BLMN trades on the lower EV / Revenue multiple (0.40x vs 0.76x); BLMN on the lower EV / EBITDA (7.20x vs 7.98x).
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.
United Airlines Holdings, 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
1.39x
Net debt / EBITDA
Leverage against operating earnings
3.34x
1.59x
Cash and equivalents
Liquid reserves on the balance sheet
$59.46M
$12.24B
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
Delta Air Lines, Inc.
BLMN vs DAL
SOUTHWEST AIRLINES CO
BLMN vs LUV
American Airlines Group Inc.
BLMN vs AAL
JETBLUE AIRWAYS CORP
BLMN vs JBLU
$787.43M
$21.27B
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.