J

J D Wetherspoon PLC
LSE:JDW

Watchlist Manager
J D Wetherspoon PLC
LSE:JDW
Watchlist
Price: 735 GBX -1.54%
Market Cap: 825.6m GBX

Relative Value

The Relative Value of one JDW stock under the Base Case scenario is hidden GBX. Compared to the current market price of 735 GBX, J D Wetherspoon 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.

JDW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
84
Median 3Y
0.4
Median 5Y
0.5
Industry
1.4
Forward
0.4
vs History
49
vs Industry
47
Median 3Y
14.4
Median 5Y
12.3
Industry
20.1
Forward
13.8
vs History
39
vs Industry
63
Median 3Y
4.3
Median 5Y
4.3
Industry
9.5
vs History
50
vs Industry
32
Median 3Y
19
Median 5Y
11.2
Industry
18.2
vs History
50
vs Industry
46
Median 3Y
2.3
Median 5Y
2.3
Industry
2.1
vs History
79
vs Industry
69
Median 3Y
1
Median 5Y
1.1
Industry
1.9
Forward
0.8
vs History
vs Industry
15
Median 3Y
0
Median 5Y
-62.2
Industry
3.8
vs History
85
vs Industry
50
Median 3Y
8.2
Median 5Y
10.3
Industry
10.6
Forward
7.1
vs History
55
vs Industry
44
Median 3Y
14.4
Median 5Y
13.9
Industry
16.5
Forward
12.8
vs History
39
vs Industry
47
Median 3Y
9.8
Median 5Y
9.8
Industry
11.3
vs History
38
vs Industry
34
Median 3Y
15.4
Median 5Y
14.3
Industry
16.3
vs History
28
vs Industry
48
Median 3Y
1.3
Median 5Y
1.3
Industry
1.3

Multiples Across Competitors

JDW Competitors Multiples
J D Wetherspoon 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
J D Wetherspoon PLC
LSE:JDW
843.9m GBP 0.4 12.4 7.4 13.1
US
McDonald's Corp
NYSE:MCD
216.6B USD 8.2 25.7 17.8 20.9
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
98.6B USD 2.7 53.1 20.5 30.6
UK
Compass Group PLC
LSE:CPG
39.2B GBP 0.9 21 11.3 14.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
51.5B USD 4.4 33.5 21.8 25.7
US
Yum! Brands Inc
NYSE:YUM
41.8B USD 5.2 28.9 18.7 20.1
CA
Restaurant Brands International Inc
NYSE:QSR
30.7B USD 3.3 33.3 15.9 18
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.1 1 371.4 427.6 -395.4
US
Darden Restaurants Inc
NYSE:DRI
23.2B USD 1.8 20.7 12.8 17.5
CN
MIXUE Group
HKEX:2097
154.4B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
J
J D Wetherspoon PLC
LSE:JDW
Average EV/EBITDA: 433.9
7.4
4%
1.8
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
20.5
13%
1.6
UK
Compass Group PLC
LSE:CPG
11.3
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.8
8%
2.7
US
Yum! Brands Inc
NYSE:YUM
18.7
8%
2.3
CA
Restaurant Brands International Inc
NYSE:QSR
15.9
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
427.6
117%
3.7
US
Darden Restaurants Inc
NYSE:DRI
12.8
8%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
J
J D Wetherspoon PLC
LSE:JDW
Average EV/EBIT: 545.7
13.1
5%
2.6
US
McDonald's Corp
NYSE:MCD
20.9
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
30.6
18%
1.7
UK
Compass Group PLC
LSE:CPG
14.4
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
25.7
7%
3.7
US
Yum! Brands Inc
NYSE:YUM
20.1
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18
8%
2.2
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -395.4 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
17.5
9%
1.9
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A