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

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

vs History
44
vs Industry
86
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
Forward
0.3
vs History
0
vs Industry
57
Median 3Y
-11.2
Median 5Y
-3.4
Industry
20
Forward
5.6
vs History
58
vs Industry
75
Median 3Y
1.4
Median 5Y
1.7
Industry
10.2
vs History
vs Industry
6
Median 3Y
-1.2
Median 5Y
-2.3
Industry
19.8
vs History
47
vs Industry
77
Median 3Y
0.4
Median 5Y
0.4
Industry
2.2
vs History
76
vs Industry
48
Median 3Y
2
Median 5Y
2.1
Industry
2
Forward
1.6
vs History
vs Industry
60
Median 3Y
0
Median 5Y
0
Industry
4
vs History
92
vs Industry
50
Median 3Y
10.5
Median 5Y
10.7
Industry
11
Forward
7.3
vs History
82
vs Industry
52
Median 3Y
14.5
Median 5Y
14.5
Industry
17
Forward
9.5
vs History
82
vs Industry
55
Median 3Y
9.9
Median 5Y
12
Industry
12.6
vs History
73
vs Industry
48
Median 3Y
18.7
Median 5Y
22.1
Industry
17.7
vs History
73
vs Industry
67
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3

Multiples Across Competitors

MARS Competitors Multiples
Marston's PLC Competitors

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