Compass Group PLC
LSE:CPG

Watchlist Manager
Compass Group PLC Logo
Compass Group PLC
LSE:CPG
Watchlist
Price: 2 378 GBX 0.55%
Market Cap: 40.4B GBX

Relative Value

The Relative Value of one CPG stock under the Base Case scenario is hidden GBX. Compared to the current market price of 2 378 GBX, Compass Group PLC 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.

CPG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
56
Median 3Y
1.1
Median 5Y
1.2
Industry
1.4
Forward
0.8
vs History
87
vs Industry
20
Median 3Y
28.7
Median 5Y
29.2
Industry
20.1
Forward
15.8
vs History
96
vs Industry
27
Median 3Y
16.2
Median 5Y
19.5
Industry
9.7
vs History
79
vs Industry
16
Median 3Y
31.1
Median 5Y
31.1
Industry
18.5
vs History
66
vs Industry
12
Median 3Y
6.3
Median 5Y
6
Industry
2.1
vs History
96
vs Industry
61
Median 3Y
1.2
Median 5Y
1.3
Industry
1.9
Forward
0.9
vs History
vs Industry
70
Median 3Y
1.6
Median 5Y
1.6
Industry
3.8
vs History
96
vs Industry
33
Median 3Y
13.9
Median 5Y
15.1
Industry
10.6
Forward
8.6
vs History
87
vs Industry
36
Median 3Y
18.5
Median 5Y
19.8
Industry
16.6
Forward
12
vs History
96
vs Industry
29
Median 3Y
17.6
Median 5Y
20.8
Industry
11.4
vs History
96
vs Industry
23
Median 3Y
31.7
Median 5Y
34.5
Industry
16.3
vs History
96
vs Industry
24
Median 3Y
3
Median 5Y
3.2
Industry
1.3

Multiples Across Competitors

CPG Competitors Multiples
Compass Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Compass Group PLC
LSE:CPG
40.5B GBP 0.9 21.7 12 15.5
US
McDonald's Corp
NYSE:MCD
226.9B USD 8.6 27 18.5 21.8
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
96.9B USD 2.6 52.2 20.2 30.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
49.1B USD 4.2 31.9 20.7 24.4
US
Yum! Brands Inc
NYSE:YUM
42.6B USD 5.3 29.4 19 20.4
CA
Restaurant Brands International Inc
NYSE:QSR
31.9B USD 3.4 34.6 16.4 18.5
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.1 1 373.5 428.3 -396
US
Darden Restaurants Inc
NYSE:DRI
22.1B USD 1.8 20.1 13.1 17.9
CN
MIXUE Group
HKEX:2097
155.5B HKD 0 0 0 0
CN
Yum China Holdings Inc
NYSE:YUMC
17.4B USD 1.5 19.2 8.8 11.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Compass Group PLC
LSE:CPG
Average EV/EBITDA: 434.3
12
17%
0.7
US
McDonald's Corp
NYSE:MCD
18.5
6%
3.1
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
20.2
13%
1.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
20.7
8%
2.6
US
Yum! Brands Inc
NYSE:YUM
19
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.4
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
428.3
117%
3.7
US
Darden Restaurants Inc
NYSE:DRI
13.1
8%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
CN
Yum China Holdings Inc
NYSE:YUMC
8.8
9%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Compass Group PLC
LSE:CPG
Average EV/EBIT: 545.7
15.5
15%
1
US
McDonald's Corp
NYSE:MCD
21.8
7%
3.1
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
30.2
18%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
24.4
7%
3.5
US
Yum! Brands Inc
NYSE:YUM
20.4
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.5
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -396 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
17.9
9%
2
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
CN
Yum China Holdings Inc
NYSE:YUMC
11.9
9%
1.3