Marston's PLC
LSE:MARS

Watchlist Manager
Marston's PLC Logo
Marston's PLC
LSE:MARS
Watchlist
Price: 44.25 GBX 1.26% Market Closed
Market Cap: 280.7m GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one MARS stock under the Base Case scenario is 275.33 GBX. Compared to the current market price of 44.25 GBX, Marston's PLC is Undervalued by 84%.

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.

MARS Relative Value
Base Case
275.33 GBX
Undervaluation 84%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.3
P/S
P/S
Price to Sales
0.3
vs History
44
vs Industry
86
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
Forward
0.3
More Details
8.7
P/E
P/E
Price to Earnings
8.7
vs History
0
vs Industry
57
Median 3Y
-11.2
Median 5Y
-3.4
Industry
20
Forward
5.6
More Details
1.4
P/OCF
P/OCF
Price to OCF
1.4
vs History
58
vs Industry
75
Median 3Y
1.4
Median 5Y
1.7
Industry
10.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
6
Median 3Y
-1.2
Median 5Y
-2.3
Industry
19.8
More Details
0.4
P/B
P/B
Price to Book Value
0.4
vs History
47
vs Industry
77
Median 3Y
0.4
Median 5Y
0.4
Industry
2.2
More Details
1.6
EV/S
EV/S
Enterprise Value to Sales
1.6
vs History
76
vs Industry
48
Median 3Y
2
Median 5Y
2.1
Industry
2
Forward
1.6
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
60
Median 3Y
0
Median 5Y
0
Industry
4
More Details
6.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.7
vs History
92
vs Industry
50
Median 3Y
10.5
Median 5Y
10.7
Industry
11
Forward
7.3
More Details
8.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.5
vs History
82
vs Industry
52
Median 3Y
14.5
Median 5Y
14.5
Industry
17
Forward
9.5
More Details
7.5
EV/OCF
EV/OCF
Enterprise Value to OCF
7.5
vs History
82
vs Industry
55
Median 3Y
9.9
Median 5Y
12
Industry
12.6
More Details
10.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.4
vs History
73
vs Industry
48
Median 3Y
18.7
Median 5Y
22.1
Industry
17.7
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
73
vs Industry
67
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3
More Details

Multiples Across Competitors

MARS Competitors Multiples
Marston's PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Marston's PLC
LSE:MARS
280.7m GBP 0.3 8.7 6.7 8.5
US
McDonald's Corp
NYSE:MCD
214.8B USD 8.4 26.3 18.3 21.5
US
Starbucks Corp
NASDAQ:SBUX
105.9B USD 2.9 33.8 19.1 26.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
72.3B USD 6.3 46.3 30.5 35.7
UK
Compass Group PLC
LSE:CPG
42.3B GBP 1 28.9 13.7 17.9
US
Yum! Brands Inc
NYSE:YUM
41.2B USD 5.3 28.9 19.4 20.8
CA
Restaurant Brands International Inc
NYSE:QSR
31.6B USD 3.6 33.3 17.1 19.3
IN
Eternal Ltd
NSE:ETERNAL
2.4T INR 11.6 447 358.8 -1 011.4
CN
MIXUE Group
HKEX:2097
187.7B HKD 0 0 0 0
US
Darden Restaurants Inc
NYSE:DRI
24.2B USD 2 23.1 13.6 18.5
CN
Yum China Holdings Inc
NYSE:YUMC
17.8B USD 1.6 19.5 9.4 13
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Marston's PLC
LSE:MARS
Average EV/EBITDA: 50.7
6.7
4%
1.7
US
McDonald's Corp
NYSE:MCD
18.3
6%
3
US
Starbucks Corp
NASDAQ:SBUX
19.1
5%
3.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
30.5
13%
2.3
UK
Compass Group PLC
LSE:CPG
13.7
16%
0.9
US
Yum! Brands Inc
NYSE:YUM
19.4
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
17.1
9%
1.9
IN
Eternal Ltd
NSE:ETERNAL
358.8
114%
3.1
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
9.4
10%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Marston's PLC
LSE:MARS
Average EV/EBIT: 20.2
8.5
5%
1.7
US
McDonald's Corp
NYSE:MCD
21.5
7%
3.1
US
Starbucks Corp
NASDAQ:SBUX
26.4
5%
5.3
US
Chipotle Mexican Grill Inc
NYSE:CMG
35.7
14%
2.6
UK
Compass Group PLC
LSE:CPG
17.9
13%
1.4
US
Yum! Brands Inc
NYSE:YUM
20.8
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
19.3
8%
2.4
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -1 011.4 N/A N/A
CN
M
MIXUE Group
HKEX:2097
Not Available
17%
N/A
US
Darden Restaurants Inc
NYSE:DRI
18.5
6%
3.1
CN
Yum China Holdings Inc
NYSE:YUMC
13
10%
1.3

See Also

Summary
MARS intrinsic value, competitors valuation, and company profile.
DCF Valuation
MARS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MARS stock valuation using valuation multiples.
Wall Street Estimates
MARS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MARS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 268,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.