Mitchells & Butlers PLC
LSE:MAB

Watchlist Manager
Mitchells & Butlers PLC Logo
Mitchells & Butlers PLC
LSE:MAB
Watchlist
Price: 264.5 GBX 1.15% Market Closed
Market Cap: 1.6B GBX

Relative Value

The Relative Value of one MAB stock under the Base Case scenario is 592.62 GBX. Compared to the current market price of 264.5 GBX, Mitchells & Butlers PLC is Undervalued by 55%.

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.

MAB Relative Value
Base Case
592.62 GBX
Undervaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
77
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
Forward
0.5
vs History
39
vs Industry
52
Median 3Y
9.3
Median 5Y
7.7
Industry
20.1
Forward
8.3
vs History
49
vs Industry
63
Median 3Y
4.3
Median 5Y
4.3
Industry
9.5
vs History
vs Industry
21
Median 3Y
-28.2
Median 5Y
-17.7
Industry
18.2
vs History
69
vs Industry
73
Median 3Y
0.6
Median 5Y
0.6
Industry
2.1
vs History
92
vs Industry
63
Median 3Y
1.1
Median 5Y
1.2
Industry
1.9
Forward
0.9
vs History
52
vs Industry
72
Median 3Y
1.3
Median 5Y
1.4
Industry
3.8
vs History
93
vs Industry
57
Median 3Y
6.9
Median 5Y
7.4
Industry
10.6
Forward
5.6
vs History
85
vs Industry
55
Median 3Y
10.2
Median 5Y
10.6
Industry
16.5
Forward
7.9
vs History
69
vs Industry
56
Median 3Y
8.8
Median 5Y
9.2
Industry
11.3
vs History
44
vs Industry
43
Median 3Y
14.8
Median 5Y
13.8
Industry
16.3
vs History
84
vs Industry
73
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3

Multiples Across Competitors

MAB Competitors Multiples
Mitchells & Butlers 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
Mitchells & Butlers PLC
LSE:MAB
1.6B GBP 0.6 8.9 5.8 8.2
US
McDonald's Corp
NYSE:MCD
216B USD 8.2 25.7 17.7 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
95.5B USD 2.6 51.4 19.9 29.8
UK
Compass Group PLC
LSE:CPG
39.6B GBP 0.9 21.2 11.4 14.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
49.7B USD 4.2 32.3 21 24.7
US
Yum! Brands Inc
NYSE:YUM
41.8B USD 5.2 28.9 18.7 20.1
CA
Restaurant Brands International Inc
NYSE:QSR
30.8B USD 3.3 33.4 16 18
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.1 1 375.2 428.9 -396.5
US
Darden Restaurants Inc
NYSE:DRI
21.8B USD 1.7 19.4 12 16.5
CN
MIXUE Group
HKEX:2097
154.4B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Mitchells & Butlers PLC
LSE:MAB
Average EV/EBITDA: 433.7
5.8
4%
1.5
US
McDonald's Corp
NYSE:MCD
17.7
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
19.9
13%
1.5
UK
Compass Group PLC
LSE:CPG
11.4
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21
8%
2.6
US
Yum! Brands Inc
NYSE:YUM
18.7
8%
2.3
CA
Restaurant Brands International Inc
NYSE:QSR
16
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
428.9
117%
3.7
US
Darden Restaurants Inc
NYSE:DRI
12
8%
1.5
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Mitchells & Butlers PLC
LSE:MAB
Average EV/EBIT: 544.8
8.2
4%
2
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
29.8
18%
1.7
UK
Compass Group PLC
LSE:CPG
14.5
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
24.7
7%
3.5
US
Yum! Brands Inc
NYSE:YUM
20.1
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -396.5 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
16.5
9%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A