Darden Restaurants
DRI stock analysis · Consumer Discretionary · Restaurants
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-05-31. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-05-31 · -31.3% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
5 industry peers · median 28.3×
How this is calculated ↗Historical multiples
6 annual observations · snapshot P/E 22.4× · 8.0% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy · parent-equity fallback (scope limitation)
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Annual basis · read assumptions below
How this is calculated ↗Accrual quality
Parent-earnings fallback versus consolidated cash flow · scope limitation
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $177.42 | $193.58 | $210.96 |
| 10.0% | $130.01 | $141.45 | $153.73 |
| 12.0% | $102.57 | $111.30 | $120.66 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2026-05-31 | 13.2B | 1.2B | 1.9B | 734M | 12.9B |
| 2025-05-25 | 12.1B | 1B | 1.7B | 644.6M | 12.6B |
| 2024-05-26 | 11.4B | 1B | 1.6B | 601.2M | 11.3B |
| 2023-05-28 | 10.5B | 981.9M | 1.6B | 564.9M | 10.2B |
| 2022-05-29 | 9.6B | 952.8M | 1.3B | 376.9M | 10.1B |
| 2021-05-30 | 7.2B | 629.3M | 1.2B | 254.9M | 10.7B |
| 2020-05-31 | 7.8B | -52.4M | 717.4M | 459.9M | 9.9B |
| 2019-05-26 | 8.5B | 713.4M | 1.3B | 452M | 5.9B |
| 2018-05-27 | 8.1B | 596M | 1B | 396M | 5.5B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 12.1B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-07-24 |
| netIncome | 1B | NetIncomeLoss Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-07-24 |
| Parent/common earnings proxy | 1B | NetIncomeLoss | 2026-07-24 |
| cfo | 1.7B | NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 2026-07-24 |
| capex | 644.6M | PaymentsToAcquirePropertyPlantAndEquipment | 2026-07-24 |
| operatingIncome | 1.4B | OperatingIncomeLoss | 2026-07-24 |
| assets | 12.6B | Assets | 2026-07-24 |
| equity | 2.3B | StockholdersEquity Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-07-24 |
| Parent book equity proxy | 2.3B | StockholdersEquity | 2026-07-24 |
| debt | 2.1B | LongTermDebt | 2026-07-24 |
| shortDebt | 0 | ShortTermBorrowings | 2025-07-18 |
| cash | 240M | CashAndCashEquivalentsAtCarryingValue | 2026-07-24 |
| shares | 118.4M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-07-24 |
| dividends | 658.5M | PaymentsOfDividends | 2026-07-24 |
| buybacks | 418.2M | PaymentsForRepurchaseOfCommonStock | 2026-07-24 |
| issuance | 55.6M | ProceedsFromIssuanceOfCommonStock | 2026-07-24 |