Restaurant Brands International Inc
TSX:QSR

Watchlist Manager
Restaurant Brands International Inc Logo
Restaurant Brands International Inc
TSX:QSR
Watchlist
Price: 96.7 CAD 0.05% Market Closed
Market Cap: 31.7B CAD

Intrinsic Value

The intrinsic value of one QSR stock under the Base Case scenario is 95.93 CAD. Compared to the current market price of 96.7 CAD, Restaurant Brands International Inc is Overvalued by 1%.

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

QSR Intrinsic Value
95.93 CAD
Overvaluation 1%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Restaurant Brands International Inc

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

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 QSR valued this way?

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

Explain Valuation
Compare QSR to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Restaurant Brands International’s ongoing challenges with Tim Hortons’ turnaround—particularly difficulties rejuvenating core coffee and breakfast menu sales—pose the biggest risk to topline growth, as the brand’s key Canadian market remains saturated and its international expansion has yet to establish strong footing.

Tensions with Burger King franchisees over menu pricing, promotional campaigns, and brand marketing investments could impede alignment on strategic initiatives, diminishing the chain’s ability to drive consistent same-store sales and profit growth across regions.

Elevated competition in the saturated quick-service segment—including rising competition from smaller specialty chains—may lead to increased discounting and narrower margins, particularly if Popeyes and Firehouse Subs fail to capture new market share or sustain strong product innovation over time.

Bull Theses

RBI’s diverse brand portfolio—spanning Tim Hortons, Burger King, Popeyes, and Firehouse Subs—offers a powerful growth engine, allowing it to leverage cross-brand synergies, optimize supply chain costs, and strategically expand multiple concepts in both mature and emerging markets.

Substantial investments in digital ordering platforms, loyalty programs, and delivery partnerships can enhance customer engagement and retention, positioning the company to capture evolving consumer preferences while driving higher average check sizes.

Management’s commitment to expanding internationally—especially with Burger King and Popeyes in key emerging markets—has the potential to unlock long-term growth, leveraging global franchising capabilities and localizing menus to cater to regional tastes and preferences.

Show More Less
How do you feel about QSR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Restaurant Brands International Inc

Current Assets 3B
Cash & Short-Term Investments 1.2B
Receivables 761m
Other Current Assets 1B
Non-Current Assets 22.7B
PP&E 4.2B
Intangibles 17.4B
Other Non-Current Assets 1.1B
Current Liabilities 2.8B
Accounts Payable 826m
Accrued Liabilities 658m
Other Current Liabilities 1.4B
Non-Current Liabilities 19.4B
Long-Term Debt 13.7B
Other Non-Current Liabilities 5.8B
Efficiency

Free Cash Flow Analysis
Restaurant Brands International Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Restaurant Brands International Inc

Revenue
9.3B USD
Cost of Revenue
-4.2B USD
Gross Profit
5.1B USD
Operating Expenses
-2.7B USD
Operating Income
2.4B USD
Other Expenses
-1.5B USD
Net Income
922m USD
Fundamental Scores

QSR Profitability Score
Profitability Due Diligence

Restaurant Brands International Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Healthy Operating Margin
Exceptional Gross Margin
57/100
Profitability
Score

Restaurant Brands International Inc's profitability score is 57/100. 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 25/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
Positive Net Debt
25/100
Solvency
Score

Restaurant Brands International Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

QSR Price Targets Summary
Restaurant Brands International Inc

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

According to Wall Street analysts, the average 1-year price target for QSR is 109.08 CAD with a low forecast of 93.37 CAD and a high forecast of 134.73 CAD.

Lowest
Price Target
93.37 CAD
3% Downside
Average
Price Target
109.08 CAD
13% Upside
Highest
Price Target
134.73 CAD
39% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
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

Ownership

QSR Insider Trading
Buy and sell transactions by insiders

QSR News

Other Videos
What is the Intrinsic Value of one QSR stock?

The intrinsic value of one QSR stock under the Base Case scenario is 95.93 CAD.

Is QSR stock undervalued or overvalued?

Compared to the current market price of 96.7 CAD, Restaurant Brands International Inc is Overvalued by 1%.

Back to Top