InterContinental Hotels Group PLC
$32.56B- Market cap
- $25.63B
- Debt
- +$8.06B
- Cash
- −$1.13B
Capital structure 76% equity / 24% debt · EV / Revenue 6.28x · EV / EBITDA 42.90x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: IHG stock price at premium vs DRI $155.59 current versus $101.76 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 DRI's multiple
Implied fair value · at IHG's multiple
Snapshot Sep 8, 11:26 AM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Expensive
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: IHG FY 2025 (ended Dec 31, 2025) · DRI FY 2026 (ended May 31, 2026). Fiscal years are not aligned.
Trendline
Eight fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 76% equity / 24% debt · EV / Revenue 6.28x · EV / EBITDA 42.90x
Capital structure 91% equity / 9% debt · EV / Revenue 2.02x · EV / EBITDA 16.98x
IHG carries the larger enterprise value at $32.56B against $26.66B; DRI trades on the lower EV / Revenue multiple (2.02x vs 6.28x); DRI on the lower EV / EBITDA (16.98x vs 42.90x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
InterContinental Hotels Group PLC · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
DARDEN RESTAURANTS, 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
—
1.06x
Net debt / EBITDA
Leverage against operating earnings
9.14x
1.34x
Cash and equivalents
Liquid reserves on the balance sheet
$1.13B
$219.50M
Total debt
Interest-bearing obligations outstanding
$8.06B
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.
MARRIOTT INTERNATIONAL INC /MD/
IHG vs MAR
Hilton Worldwide Holdings Inc.
IHG vs HLT
CHOICE HOTELS INTERNATIONAL INC /DE
IHG vs CHH
WYNDHAM HOTELS & RESORTS, INC.
IHG vs WH
Hyatt Hotels Corp
IHG vs H
LAS VEGAS SANDS CORP
IHG vs LVS
BRINKER INTERNATIONAL, INC
IHG vs EAT
CHEESECAKE FACTORY INC
IHG vs CAKE
Texas Roadhouse, Inc.
IHG vs TXRH
DOMINOS PIZZA INC
IHG vs DPZ
McDonald's Corporation
IHG vs MCD
$2.33B
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.