Restaurant Brands Asia Ltd
NSE:RBA

Watchlist Manager
Restaurant Brands Asia Ltd Logo
Restaurant Brands Asia Ltd
NSE:RBA
Watchlist
Price: 63.42 INR -4.24% Market Closed
Market Cap: 36.9B INR

Intrinsic Value

The intrinsic value of one RBA stock under the Base Case scenario is 88.02 INR. Compared to the current market price of 63.42 INR, Restaurant Brands Asia Ltd is Undervalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RBA Intrinsic Value
88.02 INR
Undervaluation 28%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Restaurant Brands Asia Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about RBA?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is RBA valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Restaurant Brands Asia Ltd.

Explain Valuation
Compare RBA to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RBA?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Restaurant Brands Asia Ltd

Current Assets 4.8B
Cash & Short-Term Investments 3.4B
Receivables 413.2m
Other Current Assets 955.1m
Non-Current Assets 28.5B
Long-Term Investments 717.6m
PP&E 25.7B
Intangibles 1.3B
Other Non-Current Assets 809.8m
Current Liabilities 7.1B
Accounts Payable 3.8B
Other Current Liabilities 3.3B
Non-Current Liabilities 18.1B
Long-Term Debt 16.5B
Other Non-Current Liabilities 1.6B
Efficiency

Free Cash Flow Analysis
Restaurant Brands Asia Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Restaurant Brands Asia Ltd

Revenue
26.7B INR
Cost of Revenue
-9.2B INR
Gross Profit
17.5B INR
Operating Expenses
-18.5B INR
Operating Income
-929.3m INR
Other Expenses
-1.1B INR
Net Income
-2.1B INR
Fundamental Scores

RBA Profitability Score
Profitability Due Diligence

Restaurant Brands Asia Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Exceptional Gross Margin
Strong 3Y Average Gross Margin
Operating Margin is Increasing
33/100
Profitability
Score

Restaurant Brands Asia Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

RBA Solvency Score
Solvency Due Diligence

Restaurant Brands Asia Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
High D/E
Short-Term Solvency
Low Altman Z-Score
27/100
Solvency
Score

Restaurant Brands Asia Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RBA Price Targets Summary
Restaurant Brands Asia Ltd

Wall Street analysts forecast RBA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RBA is 88.66 INR with a low forecast of 71.71 INR and a high forecast of 126 INR.

Lowest
Price Target
71.71 INR
13% Upside
Average
Price Target
88.66 INR
40% Upside
Highest
Price Target
126 INR
99% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Restaurant Brands Asia Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for RBA is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one RBA stock?

The intrinsic value of one RBA stock under the Base Case scenario is 88.02 INR.

Is RBA stock undervalued or overvalued?

Compared to the current market price of 63.42 INR, Restaurant Brands Asia Ltd is Undervalued by 28%.

Back to Top