City Pub Group PLC
LSE:CPC

Watchlist Manager
City Pub Group PLC Logo
City Pub Group PLC
LSE:CPC
Watchlist
Price: 139 GBX
Market Cap: 153.7m GBX

Relative Value

There is not enough data to reliably calculate the relative value of CPC.

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.

CPC Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
2.3
Median 5Y
2.3
Industry
1.5
Forward
2
vs History
vs Industry
Median 3Y
2 462.5
Median 5Y
79.2
Industry
20
Forward
27.7
vs History
vs Industry
Median 3Y
10.9
Median 5Y
10.9
Industry
10.2
vs History
vs Industry
Median 3Y
28
Median 5Y
28
Industry
19.8
vs History
vs Industry
Median 3Y
1.6
Median 5Y
1.1
Industry
2.2
vs History
vs Industry
Median 3Y
2.6
Median 5Y
2.6
Industry
2
Forward
2.3
vs History
vs Industry
Median 3Y
3.5
Median 5Y
3.5
Industry
4
vs History
vs Industry
Median 3Y
19.5
Median 5Y
19.5
Industry
11
Forward
12.7
vs History
vs Industry
Median 3Y
52
Median 5Y
26.3
Industry
17
Forward
21.6
vs History
vs Industry
Median 3Y
12.4
Median 5Y
12.4
Industry
12.6
vs History
vs Industry
Median 3Y
66.7
Median 5Y
42.7
Industry
17.7
vs History
vs Industry
Median 3Y
1.4
Median 5Y
1.1
Industry
1.3

Multiples Across Competitors

CPC Competitors Multiples
City Pub Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
City Pub Group PLC
LSE:CPC
145.3m GBP 2.3 2 462.5 19.5 52
US
McDonald's Corp
NYSE:MCD
213.8B USD 8.3 26.2 18.2 21.5
US
Starbucks Corp
NASDAQ:SBUX
105.1B USD 2.9 33.6 19 26.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
72.1B USD 6.3 46.1 30.4 35.6
UK
Compass Group PLC
LSE:CPG
42.6B GBP 1 29.1 13.8 18
US
Yum! Brands Inc
NYSE:YUM
40.6B USD 5.3 28.5 19.2 20.6
CA
Restaurant Brands International Inc
NYSE:QSR
30.9B USD 3.5 32.5 16.8 18.9
IN
Eternal Ltd
NSE:ETERNAL
2.4T INR 11.8 451.7 362.7 -1 022.2
CN
MIXUE Group
HKEX:2097
191.9B HKD 0 0 0 0
US
Darden Restaurants Inc
NYSE:DRI
24.4B USD 2 23.2 13.6 18.6
CN
Yum China Holdings Inc
NYSE:YUMC
17.6B USD 1.6 19.2 9.3 12.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
City Pub Group PLC
LSE:CPC
Average EV/EBITDA: 52.3
19.5
24%
0.8
US
McDonald's Corp
NYSE:MCD
18.2
6%
3
US
Starbucks Corp
NASDAQ:SBUX
19
5%
3.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
30.4
13%
2.3
UK
Compass Group PLC
LSE:CPG
13.8
16%
0.9
US
Yum! Brands Inc
NYSE:YUM
19.2
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.8
9%
1.9
IN
Eternal Ltd
NSE:ETERNAL
362.7
114%
3.2
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
US
Darden Restaurants Inc
NYSE:DRI
13.6
6%
2.3
CN
Yum China Holdings Inc
NYSE:YUMC
9.3
10%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
City Pub Group PLC
LSE:CPC
Average EV/EBIT: 24.9
52
40%
1.3
US
McDonald's Corp
NYSE:MCD
21.5
7%
3.1
US
Starbucks Corp
NASDAQ:SBUX
26.2
5%
5.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
35.6
14%
2.5
UK
Compass Group PLC
LSE:CPG
18
13%
1.4
US
Yum! Brands Inc
NYSE:YUM
20.6
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.9
8%
2.4
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -1 022.2 N/A N/A
CN
M
MIXUE Group
HKEX:2097
Not Available
17%
N/A
US
Darden Restaurants Inc
NYSE:DRI
18.6
6%
3.1
CN
Yum China Holdings Inc
NYSE:YUMC
12.8
10%
1.3