MARS Relative Valuation - Marston's PLC

Watchlist Manager

Watchlist

Price: 54.1 GBX -0.37% Market Closed

Market Cap: £343.6m

	Marston's PLC LSE:MARS	UK

Multiples-Based Value

The Multiples-Based Value for Marston's PLC (MARS) under the Base Case is 71.42 GBX. Compared with the current market price of 54.1 GBX, the stock appears Undervalued by 24%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

MARS Multiples-Based Value

Base Case

Undervaluation 24%

Multiples-Based Value

Price GBX54.1

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK	Marston's PLC LSE:MARS	344.6m GBP	0.4	4.8	7.3	9.3
US	McDonald's Corp NYSE:MCD	220.6B USD	8.1	25.5	20.7	20.7
US	Starbucks Corp NASDAQ:SBUX	108B USD	2.9	78.8	22.4	33.7
UK	Compass Group PLC LSE:CPG	46.3B GBP	0	0.3	13	16.6
US	Chipotle Mexican Grill Inc NYSE:CMG	43.7B USD	3.6	27.9	18	21.3
US	Yum! Brands Inc NYSE:YUM	43.6B USD	5.3	27.9	19.1	20.5
CA	Restaurant Brands International Inc NYSE:QSR	26.8B USD	3.7	45.1	14	15.7
IN	Eternal Ltd NSE:ETERNAL	2.1T INR	4.9	914.8	340.4	-329.4
US	Darden Restaurants Inc NYSE:DRI	22.5B USD	1.7	20.1	12.9	17.7
CN	Yum China Holdings Inc NYSE:YUMC	17.1B USD	1.4	18.3	8.8	11.8

			Revenue Growth	P/S to Growth
UK	Marston's PLC LSE:MARS	Average P/S: 3.2 0.4	3%	0.1
US	McDonald's Corp NYSE:MCD	8.1	6%	1.4
US	Starbucks Corp NASDAQ:SBUX	2.9	5%	0.6
UK	Compass Group PLC LSE:CPG	0	9%	0
US	Chipotle Mexican Grill Inc NYSE:CMG	3.6	11%	0.3
US	Yum! Brands Inc NYSE:YUM	5.3	8%	0.7
CA	Restaurant Brands International Inc NYSE:QSR	3.7	3%	1.2
IN	Eternal Ltd NSE:ETERNAL	4.9	94%	0.1
US	Darden Restaurants Inc NYSE:DRI	1.7	7%	0.2
CN	Yum China Holdings Inc NYSE:YUMC	1.4	6%	0.2

			Earnings Growth	PEG
UK	Marston's PLC LSE:MARS	Average P/E: 116.4 4.8	0%	N/A
US	McDonald's Corp NYSE:MCD	25.5	9%	2.8
US	Starbucks Corp NASDAQ:SBUX	78.8	31%	2.5
UK	Compass Group PLC LSE:CPG	0.3	19%	0
US	Chipotle Mexican Grill Inc NYSE:CMG	27.9	12%	2.3
US	Yum! Brands Inc NYSE:YUM	27.9	14%	2
CA	Restaurant Brands International Inc NYSE:QSR	45.1	29%	1.6
IN	Eternal Ltd NSE:ETERNAL	914.8	96%	9.5
US	Darden Restaurants Inc NYSE:DRI	20.1	11%	1.8
CN	Yum China Holdings Inc NYSE:YUMC	18.3	12%	1.5

			EBITDA Growth	EV/EBITDA to Growth
UK	Marston's PLC LSE:MARS	Average EV/EBITDA: 47.7 7.3	3%	2.4
US	McDonald's Corp NYSE:MCD	20.7	13%	1.6
US	Starbucks Corp NASDAQ:SBUX	22.4	13%	1.7
UK	Compass Group PLC LSE:CPG	13	16%	0.8
US	Chipotle Mexican Grill Inc NYSE:CMG	18	10%	1.8
US	Yum! Brands Inc NYSE:YUM	19.1	9%	2.1
CA	Restaurant Brands International Inc NYSE:QSR	14	8%	1.7
IN	Eternal Ltd NSE:ETERNAL	340.4	116%	2.9
US	Darden Restaurants Inc NYSE:DRI	12.9	8%	1.6
CN	Yum China Holdings Inc NYSE:YUMC	8.8	9%	1

			EBIT Growth	EV/EBIT to Growth
UK	Marston's PLC LSE:MARS	Average EV/EBIT: 18.6 9.3	4%	2.3
US	McDonald's Corp NYSE:MCD	20.7	8%	2.6
US	Starbucks Corp NASDAQ:SBUX	33.7	17%	2
UK	Compass Group PLC LSE:CPG	16.6	13%	1.3
US	Chipotle Mexican Grill Inc NYSE:CMG	21.3	11%	1.9
US	Yum! Brands Inc NYSE:YUM	20.5	9%	2.3
CA	Restaurant Brands International Inc NYSE:QSR	15.7	8%	2
IN	Eternal Ltd NSE:ETERNAL	Negative Multiple: -329.4	N/A	N/A
US	Darden Restaurants Inc NYSE:DRI	17.7	9%	2
CN	Yum China Holdings Inc NYSE:YUMC	11.8	9%	1.3

Marston's PLC
LSE:MARS

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MARS Competitors Multiples
Marston's PLC Competitors

See Also

Company

Help

Tools

Stocks

Marston's PLC LSE:MARS

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MARS Competitors Multiples Marston's PLC Competitors

See Also

Company

Help

Tools

Stocks

Marston's PLC
LSE:MARS

MARS Competitors Multiples
Marston's PLC Competitors