Restaurant Brands Asia Ltd
NSE:RBA

Watchlist Manager
Restaurant Brands Asia Ltd Logo
Restaurant Brands Asia Ltd
NSE:RBA
Watchlist
Price: 65.04 INR 2.36% Market Closed
Market Cap: 37.9B INR

Relative Value

The Relative Value of one RBA stock under the Base Case scenario is hidden INR. Compared to the current market price of 65.04 INR, Restaurant Brands Asia Ltd is hidden .

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.

RBA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
89
vs Industry
49
Median 3Y
2.1
Median 5Y
2.2
Industry
1.4
Forward
1.4
vs History
vs Industry
Median 3Y
-23
Median 5Y
-23.5
Industry
20.1
Forward
-19.7
vs History
75
vs Industry
39
Median 3Y
14.8
Median 5Y
14.3
Industry
9.5
vs History
vs Industry
Median 3Y
-19
Median 5Y
-25.8
Industry
18.2
vs History
89
vs Industry
12
Median 3Y
6.5
Median 5Y
6.2
Industry
2.1
vs History
87
vs Industry
45
Median 3Y
2.5
Median 5Y
2.6
Industry
1.9
Forward
1.8
vs History
89
vs Industry
53
Median 3Y
4.2
Median 5Y
4.4
Industry
3.8
vs History
75
vs Industry
19
Median 3Y
25.7
Median 5Y
23.8
Industry
10.6
Forward
15.8
vs History
vs Industry
Median 3Y
-52.9
Median 5Y
-47.7
Industry
16.5
Forward
-137.6
vs History
73
vs Industry
32
Median 3Y
18.3
Median 5Y
17.8
Industry
11.3
vs History
4
vs Industry
10
Median 3Y
70.9
Median 5Y
-23.2
Industry
16.3
vs History
89
vs Industry
27
Median 3Y
2.7
Median 5Y
3.1
Industry
1.3

Multiples Across Competitors

RBA Competitors Multiples
Restaurant Brands Asia Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Restaurant Brands Asia Ltd
NSE:RBA
37.9B INR 1.4 -18.3 17.8 -54.9
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
P/E Multiple
Earnings Growth PEG
IN
Restaurant Brands Asia Ltd
NSE:RBA
Average P/E: 1 052.7
Negative Multiple: -18.3
N/A N/A
US
McDonald's Corp
NYSE:MCD
25.7
8%
3.2
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
51.4
31%
1.7
UK
Compass Group PLC
LSE:CPG
21.2
18%
1.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
32.3
8%
4
US
Yum! Brands Inc
NYSE:YUM
28.9
12%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
33.4
12%
2.8
IN
Eternal Ltd
NSE:ETERNAL
1 375.2
102%
13.5
US
Darden Restaurants Inc
NYSE:DRI
19.4
12%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Restaurant Brands Asia Ltd
NSE:RBA
Average EV/EBITDA: 434.9
17.8
26%
0.7
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
IN
Restaurant Brands Asia Ltd
NSE:RBA
Average EV/EBIT: 611.9
Negative Multiple: -54.9
N/A N/A
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