Add to comparison table
Insider Transactions
5Y price score: 128 
5Y return: +93.4%
The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.
A score of 100 indicates that the stock did as well as the S&P 500 Index.
A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.
DATE RANGE:
USD PER SHARE
- Stock price
- Sales
- Purchases
- Stock awards
Transaction History
Trade log
| Date | Action | Shares | Price | Share Value | Holding | Name | Title | Source |
|---|---|---|---|---|---|---|---|---|
| 07-aug.-26 | Sale | (11,454) | 182.8 | (2,093,411) | 19,527 | MITCHELL ROBERT BRIAN | officer: EVP, General Counsel and CRO | link |
| 07-aug.-26 | Sale | (10,529) | 183.8 | (1,935,545) | 8,998 | MITCHELL ROBERT BRIAN | officer: EVP, General Counsel and CRO | link |
| 07-aug.-26 | Sale | (1,017) | 184.8 | (187,892) | 7,981 | MITCHELL ROBERT BRIAN | officer: EVP, General Counsel and CRO | link |
| 31-jul.-26 | Sale | (49,600) | 182.4 | (9,048,295) | 58,851 | Darden James Matthew | director, officer: Co-Chairman & CEO | link |
| 31-jul.-26 | Sale | (400) | 183.4 | (73,343) | 58,451 | Darden James Matthew | director, officer: Co-Chairman & CEO | link |
| 30-jul.-26 | Sale | (10,720) | 179.3 | (1,922,066) | 60,848 | Kalmbach Thomas Peter | officer: EVP & CFO | link |
| 30-jul.-26 | Sale | (4,840) | 180.1 | (871,578) | 56,008 | Kalmbach Thomas Peter | officer: EVP & CFO | link |
| 30-jul.-26 | Sale | (2,650) | 181.2 | (480,255) | 53,358 | Kalmbach Thomas Peter | officer: EVP & CFO | link |
| 30-jul.-26 | Sale | (2,790) | 181.8 | (507,264) | 50,568 | Kalmbach Thomas Peter | officer: EVP & CFO | link |
| 29-jul.-26 | Sale | (33,500) | 178.6 | (5,981,804) | 57,018 | MAJORS MICHAEL CLAY | officer: EVP - Chief Strategy Officer | link |
127.8
52-week range
191.5
Your model inputs
Required return / cost of capital
%
FCFF terminal growth rate
%
Your fair value & Margin of safety
To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.
Forecast:
Set price notification
Valuation
Free Cash Flow Yield
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more
8.8 %
Dividend Yield TTM
0.7 %
Market cap $
$ 13,465
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
11.5
Price / Book TTM
2.2
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
0.6
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
21.5 %
98.4 %
183.7 %
Free cash flow per share growth
4.7 %
15.9 %
81.5 %
Earnings per share growth
19.7 %
106.2 %
238 %
Dividends
Previous dividend:0.33 per share, Paid, Ex-div date Jul 06, 2026
Next dividend:0.33 per share, Declared, Ex-div date Oct 05, 2026
Financials
all figures in USD Millions except per share data
Periods:
View:
Forecast:
Averages
based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.
Analysts
Average Revenue and Net Income forecast estimates from analysts who cover the stock.
Custom
you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.
ㅤ
Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Diluted EPSLearn more
4.2
4.5
12.2
6.1
6.8
6.8
7.2
9
10.1
11.9
14.1
13%
15.1
16.6
18.1
19.9
21.8
23.5
02FCF per share
8.5
11.2
11.8
10.7
11.9
13.4
13.6
14.1
14.9
15.7
15.5
6.1%
21.6
23.4
25.4
27.6
29.8
31.6
04Dividends payout, %
12.7%
12.2%
4.7%
10.2%
9.8%
10.7%
7.8%
9%
8.7%
8%
7.4%
(5.2)%
-
-
-
-
-
-
05Revenue
$ 3,766
$ 3,935
$ 4,156
$ 4,315
$ 4,528
$ 4,739
$ 5,121
$ 5,227
$ 5,448
$ 5,778
$ 5,999
4.8%
$ 6,285
$ 6,584
$ 6,898
$ 7,226
$ 7,571
$ 7,798
06ㅤ% Change
-
4.5%
5.6%
3.8%
4.9%
4.7%
8.1%
2.1%
4.2%
6.1%
3.8%
4.8%
4.8%
4.8%
4.8%
4.8%
4.8%
4.8%
07Net Income
527.1
549.8
1,454
701.5
760.8
731.8
1,031
894.4
970.8
1,071
1,161
8.2%
1,168
1,224
1,282
1,343
1,407
1,449
08ㅤ% Margin
14%
14%
35%
16.3%
16.8%
15.4%
20.1%
17.1%
17.8%
18.5%
19.4%
18.6% A
18.6%
18.6%
18.6%
18.6%
18.6%
18.6%
09CFO
1,120
1,399
1,429
1,278
1,364
1,476
1,438
1,422
1,482
1,402
1,396
2.2%
1,832
1,919
2,010
2,106
2,207
2,273
10ㅤ% Of revenue
29.7%
35.6%
34.4%
29.6%
30.1%
31.2%
28.1%
27.2%
27.2%
24.3%
23.3%
29.2% A
29.2%
29.2%
29.2%
29.2%
29.2%
29.2%
11CAPEX
(37)
(25.2)
(20.3)
(45.1)
(42.2)
(41.8)
(38.2)
(27.9)
(49.6)
(71)
(142.5)
14.5%
(163.1)
(186.6)
(213.6)
(244.5)
(279.8)
(320.2)
12ㅤ% Change
-
(31.9)%
(19.4)%
122.3%
(6.4)%
(1.1)%
(8.4)%
(27)%
77.4%
43.4%
100.6%
14.5% A
14.5%
14.5%
14.5%
14.5%
14.5%
14.5%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1,083
1,374
1,409
1,233
1,322
1,435
1,399
1,394
1,433
1,331
1,254
1.5%
1,669
1,732
1,797
1,862
1,927
1,953
14Total assets
19,853
21,436
23,475
23,096
25,978
29,047
29,768
25,987
28,052
29,076
30,814
4.5%
32,199
33,645
35,158
36,737
38,388
40,114
15ㅤ% Change
-
8%
9.5%
(1.6)%
12.5%
11.8%
2.5%
(12.7)%
8%
3.7%
6%
4.5%
4.5%
4.5%
4.5%
4.5%
4.5%
4.5%
16Total liabilities
15,798
16,869
17,244
17,681
18,683
20,276
21,125
22,037
23,565
23,771
24,839
4.6%
25,955
27,122
28,341
29,614
30,945
32,336
17ㅤ% Of assets
79.6%
78.7%
73.5%
76.6%
71.9%
69.8%
71%
84.8%
84%
81.8%
80.6%
80.6% A
80.6%
80.6%
80.6%
80.6%
80.6%
80.6%
18Shareholders Equity
4,056
4,567
6,231
5,415
7,294
8,771
8,643
3,950
4,487
5,306
5,975
4%
6,243
6,524
6,817
7,123
7,443
7,778
19Net Debt
1,173
1,322
1,342
1,544
1,572
1,828
1,934
1,985
2,013
2,574
2,481
7.8%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
126,757
122,368
118,983
115,249
111,381
107,225
103,170
98,985
96,364
84,749
80,851
(4.4)%
77,296
73,897
70,648
67,542
64,572
61,733
21ㅤ% Change
-
(3.5)%
(2.8)%
(3.1)%
(3.4)%
(3.7)%
(3.8)%
(4.1)%
(2.7)%
(12.1)%
(4.6)%
(4.4)%
(4.4)%
(4.4)%
(4.4)%
(4.4)%
(4.4)%
(4.4)%
22ROA
2.7%
2.6%
6.2%
3%
2.9%
2.5%
3.5%
3.4%
3.5%
3.7%
3.8%
-
3.6%
3.6%
3.7%
3.7%
3.7%
3.6%
23ROE
13%
12%
23.3%
13%
10.4%
8.3%
11.9%
22.7%
21.6%
20.2%
19.4%
-
18.7%
18.8%
18.8%
18.9%
18.9%
18.6%
24Interest coverage
10
9.3
10.9
9.6
11
10.3
15.3
12.2
11.7
10.4
10.4
-
-
-
-
-
-
-
25Dividend Yield
0.9%
0.8%
0.7%
0.9%
0.7%
0.8%
0.8%
0.7%
0.7%
0.9%
0.8%
-
-
-
-
-
-
-
26P/E Ratio
13.6
16.1
7.3
12
15.1
13.8
12.8
13.2
11.9
9.3
9.8
-
-
-
-
-
-
-
27Stock price range
50-63
49-75
73-91
71-93
75-107
58-111
85-106
88-121
103-125
49-128
111-147
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
7,150
8,858
10,551
8,400
11,488
10,073
9,566
11,805
11,573
9,362
11,308
4.7%
21,606
24,015
26,664
29,579
32,785
-
29FCF Yield
15.2%
15.5%
13.4%
14.7%
11.5%
14.2%
14.6%
11.8%
12.4%
14.2%
11.1%
(3.1)%
7.7%
7.2%
6.7%
6.3%
5.9%
-
30Average stock price
56.6
61.7
82.1
82
90.8
84.7
95.9
104.8
113.9
88.8
128.9
8.6%
279.5
325
377.4
437.9
507.7
-
31 CEO
FS
Frank Martin Svoboda