Restaurant Brands International Inc
TSX:QSR

Watchlist Manager
Restaurant Brands International Inc Logo
Restaurant Brands International Inc
TSX:QSR
Watchlist
Price: 93.48 CAD -0.01% Market Closed
Market Cap: 30.6B CAD

Relative Value

The Relative Value of one QSR stock under the Base Case scenario is hidden CAD. Compared to the current market price of 93.48 CAD, Restaurant Brands International Inc 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.

QSR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
19
Median 3Y
3.9
Median 5Y
3.4
Industry
1.4
Forward
3.2
vs History
19
vs Industry
20
Median 3Y
28.8
Median 5Y
28
Industry
20.1
Forward
25.2
vs History
44
vs Industry
17
Median 3Y
21.8
Median 5Y
19.9
Industry
9.5
vs History
20
vs Industry
19
Median 3Y
58.8
Median 5Y
38.1
Industry
18.2
vs History
47
vs Industry
6
Median 3Y
9.9
Median 5Y
8.9
Industry
2.1
vs History
85
vs Industry
17
Median 3Y
5.5
Median 5Y
5.1
Industry
1.9
Forward
4.6
vs History
49
vs Industry
19
Median 3Y
9.1
Median 5Y
8.5
Industry
3.8
vs History
52
vs Industry
20
Median 3Y
17.7
Median 5Y
16.1
Industry
10.6
Forward
14.5
vs History
50
vs Industry
31
Median 3Y
19.5
Median 5Y
18
Industry
16.5
Forward
17
vs History
49
vs Industry
14
Median 3Y
30.7
Median 5Y
29
Industry
11.3
vs History
38
vs Industry
19
Median 3Y
35.4
Median 5Y
33.5
Industry
16.3
vs History
42
vs Industry
29
Median 3Y
1.9
Median 5Y
1.8
Industry
1.3

Multiples Across Competitors

QSR Competitors Multiples
Restaurant Brands International Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Restaurant Brands International Inc
TSX:QSR
30.7B CAD 3.3 33.3 15.9 18
US
McDonald's Corp
NYSE:MCD
216.6B USD 8.2 25.7 17.8 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
98.6B USD 2.7 53.1 20.5 30.6
UK
Compass Group PLC
LSE:CPG
39.6B GBP 0.9 21.2 11.4 14.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
51.5B USD 4.4 33.5 21.8 25.7
US
Yum! Brands Inc
NYSE:YUM
41.8B USD 5.2 28.9 18.7 20.1
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8 1 359.7 423.9 -391.9
US
Darden Restaurants Inc
NYSE:DRI
23.2B USD 1.8 20.7 12.8 17.5
CN
MIXUE Group
HKEX:2097
167.6B HKD 0 0 0 0
CN
Yum China Holdings Inc
NYSE:YUMC
17.3B USD 1.5 19.1 8.7 11.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Restaurant Brands International Inc
TSX:QSR
Average EV/EBITDA: 433.7
15.9
9%
1.8
US
McDonald's Corp
NYSE:MCD
17.8
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
20.5
13%
1.6
UK
Compass Group PLC
LSE:CPG
11.4
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.8
8%
2.7
US
Yum! Brands Inc
NYSE:YUM
18.7
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
423.9
117%
3.6
US
Darden Restaurants Inc
NYSE:DRI
12.8
8%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
CN
Yum China Holdings Inc
NYSE:YUMC
8.7
8%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Restaurant Brands International Inc
TSX:QSR
Average EV/EBIT: 545.6
18
8%
2.2
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
30.6
18%
1.7
UK
Compass Group PLC
LSE:CPG
14.5
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
25.7
7%
3.7
US
Yum! Brands Inc
NYSE:YUM
20.1
8%
2.5
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -391.9 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
17.5
9%
1.9
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
CN
Yum China Holdings Inc
NYSE:YUMC
11.8
9%
1.3