Restaurant Brands New Zealand Ltd
ASX:RBD

Watchlist Manager
Restaurant Brands New Zealand Ltd Logo
Restaurant Brands New Zealand Ltd
ASX:RBD
Watchlist
Price: 4.3 AUD Market Closed
Market Cap: 536.5m AUD

Relative Value

RBD price has not been updated for more than 2 years. This may indicate that the stock has been delisted.

The Relative Value of one RBD stock under the Base Case scenario is hidden AUD. Compared to the current market price of 4.3 AUD, Restaurant Brands New Zealand Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RBD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
85
Median 3Y
0.4
Median 5Y
0.6
Industry
1.4
Forward
0.4
vs History
66
vs Industry
36
Median 3Y
24
Median 5Y
27
Industry
20.1
Forward
17.4
vs History
53
vs Industry
65
Median 3Y
3.9
Median 5Y
6.3
Industry
9.5
vs History
34
vs Industry
46
Median 3Y
7.6
Median 5Y
9.1
Industry
18.2
vs History
53
vs Industry
52
Median 3Y
1.7
Median 5Y
2.6
Industry
2.1
vs History
63
vs Industry
65
Median 3Y
1
Median 5Y
1.3
Industry
1.9
Forward
1
vs History
63
vs Industry
31
Median 3Y
6
Median 5Y
7.7
Industry
3.8
vs History
68
vs Industry
25
Median 3Y
16.2
Median 5Y
19.1
Industry
10.6
Forward
7.3
vs History
68
vs Industry
40
Median 3Y
16.2
Median 5Y
19.1
Industry
16.5
Forward
15.2
vs History
60
vs Industry
44
Median 3Y
11.2
Median 5Y
14
Industry
11.3
vs History
88
vs Industry
27
Median 3Y
23.4
Median 5Y
38.8
Industry
16.3
vs History
53
vs Industry
50
Median 3Y
1.1
Median 5Y
1.3
Industry
1.3

Multiples Across Competitors

RBD Competitors Multiples
Restaurant Brands New Zealand Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Restaurant Brands New Zealand Ltd
ASX:RBD
621.3m AUD 0.4 24 16.2 16.2
US
McDonald's Corp
NYSE:MCD
214.7B USD 8.2 25.5 17.6 20.8
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
98.7B USD 2.7 53.2 20.5 30.7
UK
Compass Group PLC
LSE:CPG
39B GBP 0.8 20.9 11.2 14.3
US
Chipotle Mexican Grill Inc
NYSE:CMG
51.7B USD 4.4 33.6 21.8 25.8
US
Yum! Brands Inc
NYSE:YUM
41.3B USD 5.1 28.5 18.6 19.9
CA
Restaurant Brands International Inc
NYSE:QSR
30.4B USD 3.3 33 15.9 17.9
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8 1 363.9 425.2 -393.2
US
Darden Restaurants Inc
NYSE:DRI
22.1B USD 1.8 19.7 12.2 16.7
CN
MIXUE Group
HKEX:2097
154.4B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Restaurant Brands New Zealand Ltd
ASX:RBD
Average EV/EBITDA: 434.5
16.2
31%
0.5
US
McDonald's Corp
NYSE:MCD
17.6
6%
2.9
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
20.5
13%
1.6
UK
Compass Group PLC
LSE:CPG
11.2
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.8
8%
2.7
US
Yum! Brands Inc
NYSE:YUM
18.6
8%
2.3
CA
Restaurant Brands International Inc
NYSE:QSR
15.9
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
425.2
117%
3.6
US
Darden Restaurants Inc
NYSE:DRI
12.2
8%
1.5
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Restaurant Brands New Zealand Ltd
ASX:RBD
Average EV/EBIT: 545.9
16.2
4%
4.1
US
McDonald's Corp
NYSE:MCD
20.8
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
30.7
18%
1.7
UK
Compass Group PLC
LSE:CPG
14.3
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
25.8
7%
3.7
US
Yum! Brands Inc
NYSE:YUM
19.9
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
17.9
8%
2.2
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -393.2 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
16.7
9%
1.9
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A