Various Eateries PLC
LSE:VARE

Watchlist Manager
Various Eateries PLC Logo
Various Eateries PLC
LSE:VARE
Watchlist
Price: 12 GBX Market Closed
Market Cap: 21m GBX
Section:
 

Relative Value

The Relative Value of one VARE stock under the Base Case scenario is 36.16 GBX. Compared to the current market price of 12 GBX, Various Eateries PLC is Undervalued by 67%.

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.

VARE Relative Value
Base Case
36.16 GBX
Undervaluation 67%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.4
P/S
P/S
Price to Sales
0.4
vs History
95
vs Industry
76
Median 3Y
0.6
Median 5Y
0.7
Industry
1.4
Forward
0.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-5.7
Industry
20
Forward
-7.4
More Details
3.5
P/OCF
P/OCF
Price to OCF
3.5
vs History
85
vs Industry
33
Median 3Y
13.4
Median 5Y
13.4
Industry
9.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-3.7
Industry
18.6
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
95
vs Industry
64
Median 3Y
1.3
Median 5Y
1.8
Industry
2.1
More Details
0.8
EV/S
EV/S
Enterprise Value to Sales
0.8
vs History
95
vs Industry
65
Median 3Y
1.1
Median 5Y
1.2
Industry
1.9
Forward
0.8
More Details
9.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
9.2
vs History
69
vs Industry
12
Median 3Y
15.2
Median 5Y
13.4
Industry
3.8
More Details
8.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.7
vs History
74
vs Industry
28
Median 3Y
23.1
Median 5Y
23.1
Industry
10.5
Forward
7.8
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-18.5
Median 5Y
-18
Industry
16.2
Forward
-61.4
More Details
7.2
EV/OCF
EV/OCF
Enterprise Value to OCF
7.2
vs History
85
vs Industry
21
Median 3Y
23.3
Median 5Y
22.6
Industry
11.3
More Details
18.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.3
vs History
8
vs Industry
Median 3Y
-9.6
Median 5Y
-20
Industry
15.9
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
95
vs Industry
68
Median 3Y
0.8
Median 5Y
0.9
Industry
1.3
More Details

Multiples Across Competitors

VARE Competitors Multiples
Various Eateries PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Various Eateries PLC
LSE:VARE
21m GBP 0.4 -12.1 8.7 -58.8
US
McDonald's Corp
NYSE:MCD
220.3B USD 8.4 26.1 17.9 21.1
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
93.3B USD 2.5 50.6 19.7 29.4
UK
Compass Group PLC
LSE:CPG
39.5B GBP 0.9 21.4 11.8 15.3
US
Chipotle Mexican Grill Inc
NYSE:CMG
44.9B USD 3.8 29.1 18.8 22.2
US
Yum! Brands Inc
NYSE:YUM
39.8B USD 4.9 27.5 18 19.4
CA
Restaurant Brands International Inc
NYSE:QSR
32.1B USD 3.5 35 16.5 18.6
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.1 1 370.9 427.5 -395.2
US
Darden Restaurants Inc
NYSE:DRI
20.7B USD 1.7 18.9 12.4 17
CN
MIXUE Group
HKEX:2097
150.6B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
UK
Various Eateries PLC
LSE:VARE
Average P/E: 1 051.8
Negative Multiple: -12.1 		N/A N/A
US
McDonald's Corp
NYSE:MCD
26.1
8%
3.3
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
50.6
31%
1.6
UK
Compass Group PLC
LSE:CPG
21.4
18%
1.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
29.1
8%
3.6
US
Yum! Brands Inc
NYSE:YUM
27.5
12%
2.3
CA
Restaurant Brands International Inc
NYSE:QSR
35
12%
2.9
IN
Eternal Ltd
NSE:ETERNAL
1 370.9
101%
13.6
US
Darden Restaurants Inc
NYSE:DRI
18.9
12%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Various Eateries PLC
LSE:VARE
Average EV/EBITDA: 433.7
8.7
24%
0.4
US
McDonald's Corp
NYSE:MCD
17.9
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
19.7
13%
1.5
UK
Compass Group PLC
LSE:CPG
11.8
17%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
18.8
8%
2.4
US
Yum! Brands Inc
NYSE:YUM
18
8%
2.3
CA
Restaurant Brands International Inc
NYSE:QSR
16.5
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
427.5
117%
3.7
US
Darden Restaurants Inc
NYSE:DRI
12.4
8%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Various Eateries PLC
LSE:VARE
Average EV/EBIT: 611.7
Negative Multiple: -58.8 		N/A N/A
US
McDonald's Corp
NYSE:MCD
21.1
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
29.4
18%
1.6
UK
Compass Group PLC
LSE:CPG
15.3
15%
1
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.2
7%
3.2
US
Yum! Brands Inc
NYSE:YUM
19.4
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
18.6
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -395.2 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
17
9%
1.9
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A

See Also

Summary
VARE intrinsic value, competitors valuation, and company profile.
DCF Valuation
VARE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VARE stock valuation using valuation multiples.
Wall Street Estimates
VARE 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
VARE 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 302,000+ 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.