/
DCF Valuation
Base-case fair value
$1.34
Intrinsic $1.79 · 25% MOS
Base-case summary
Our base-case DCF for Bloomin' Brands, Inc. (BLMN) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $119M in trailing free cash flow, this produces an intrinsic value of $1.79 per share. A 25% safety margin gives a fair value of $1.34.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$119M
Cash & equivalents
$71M
Total debt
$2.0B
Shares outstanding
86M