Cheesecake Factory Inc
DUS:CF2

Watchlist Manager
Cheesecake Factory Inc Logo
Cheesecake Factory Inc
DUS:CF2
Watchlist
Price: 42.45 EUR -1.71% Market Closed
Market Cap: 2.2B EUR

Relative Value

The Relative Value of one CF2 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 42.45 EUR, Cheesecake Factory Inc 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.

CF2 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
66
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
Forward
0.7
vs History
76
vs Industry
35
Median 3Y
18.2
Median 5Y
18.1
Industry
20
Forward
13.2
vs History
87
vs Industry
37
Median 3Y
8.8
Median 5Y
8.9
Industry
9.6
vs History
80
vs Industry
17
Median 3Y
30.3
Median 5Y
17.2
Industry
18.3
vs History
28
vs Industry
12
Median 3Y
5.7
Median 5Y
5.5
Industry
2.1
vs History
39
vs Industry
69
Median 3Y
0.7
Median 5Y
0.7
Industry
1.9
Forward
0.8
vs History
39
vs Industry
77
Median 3Y
0.9
Median 5Y
0.9
Industry
3.8
vs History
74
vs Industry
38
Median 3Y
9.5
Median 5Y
9.5
Industry
10.6
Forward
8.7
vs History
80
vs Industry
38
Median 3Y
15.7
Median 5Y
15.5
Industry
16.5
Forward
13.2
vs History
93
vs Industry
38
Median 3Y
10.6
Median 5Y
10.7
Industry
11.3
vs History
80
vs Industry
22
Median 3Y
28.8
Median 5Y
26.7
Industry
16.3
vs History
31
vs Industry
52
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3

Multiples Across Competitors

CF2 Competitors Multiples
Cheesecake Factory Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Cheesecake Factory Inc
DUS:CF2
2.5B EUR 0.7 15.6 8.9 13.2
US
McDonald's Corp
NYSE:MCD
217.8B USD 8.3 25.9 17.8 21
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
96B USD 2.6 51.7 20 29.9
UK
Compass Group PLC
LSE:CPG
40.1B GBP 0.9 21.5 11.5 14.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
49.2B USD 4.2 32 20.7 24.5
US
Yum! Brands Inc
NYSE:YUM
42.1B USD 5.2 29.1 18.8 20.2
CA
Restaurant Brands International Inc
NYSE:QSR
31.1B USD 3.4 33.7 16.1 18.1
IN
Eternal Ltd
NSE:ETERNAL
2.5T INR 7.9 1 345.7 419.4 -387.8
US
Darden Restaurants Inc
NYSE:DRI
21.4B USD 1.7 19.1 11.9 16.2
CN
MIXUE Group
HKEX:2097
160.4B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Cheesecake Factory Inc
DUS:CF2
Average EV/EBITDA: 433.1
8.9
10%
0.9
US
McDonald's Corp
NYSE:MCD
17.8
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
20
13%
1.5
UK
Compass Group PLC
LSE:CPG
11.5
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
20.7
8%
2.6
US
Yum! Brands Inc
NYSE:YUM
18.8
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.1
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
419.4
117%
3.6
US
Darden Restaurants Inc
NYSE:DRI
11.9
8%
1.5
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Cheesecake Factory Inc
DUS:CF2
Average EV/EBIT: 545.4
13.2
10%
1.3
US
McDonald's Corp
NYSE:MCD
21
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
29.9
18%
1.7
UK
Compass Group PLC
LSE:CPG
14.7
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
24.5
7%
3.5
US
Yum! Brands Inc
NYSE:YUM
20.2
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18.1
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -387.8 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
16.2
9%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A