
Restaurant Brands International Inc
NYSE:QSR

Intrinsic Value
The intrinsic value of one
QSR
stock under the Base Case scenario is
67.67
USD.
Compared to the current market price of 67.69 USD,
Restaurant Brands International Inc
is
Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Restaurant Brands International Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Restaurant Brands International Inc
Balance Sheet Decomposition
Restaurant Brands International Inc
Current Assets | 2.3B |
Cash & Short-Term Investments | 1.3B |
Receivables | 698m |
Other Current Assets | 250m |
Non-Current Assets | 22.4B |
PP&E | 4.1B |
Intangibles | 16.9B |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Restaurant Brands International Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Restaurant Brands International Inc
Revenue
|
8.4B
USD
|
Cost of Revenue
|
-3.5B
USD
|
Gross Profit
|
4.9B
USD
|
Operating Expenses
|
-2.6B
USD
|
Operating Income
|
2.3B
USD
|
Other Expenses
|
-1.3B
USD
|
Net Income
|
1B
USD
|
QSR Profitability Score
Profitability Due Diligence
Restaurant Brands International Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Restaurant Brands International Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
QSR Solvency Score
Solvency Due Diligence
Restaurant Brands International Inc's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Score
Restaurant Brands International Inc's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
QSR Price Targets Summary
Restaurant Brands International Inc
According to Wall Street analysts, the average 1-year price target for
QSR
is 77.26 USD
with a low forecast of 65.65 USD and a high forecast of 89.25 USD.
Dividends
Current shareholder yield for QSR 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?
The intrinsic value of one
QSR
stock under the Base Case scenario is
67.67
USD.
Compared to the current market price of 67.69 USD,
Restaurant Brands International Inc
is
Fairly Valued.