Compass Group PLC
XETRA:XGR2

Watchlist Manager
Compass Group PLC Logo
Compass Group PLC
XETRA:XGR2
Watchlist
Price: 25.32 EUR 1.04%
Market Cap: €43B

Relative Value

The Relative Value of one XGR2 stock under the Base Case scenario is 50.54 EUR. Compared to the current market price of 25.32 EUR, Compass Group PLC is Undervalued by 50%.

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.

XGR2 Relative Value
Base Case
50.54 EUR
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

XGR2 Competitors Multiples
Compass Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Compass Group PLC
XETRA:XGR2
37.1B EUR 0.8 19.9 10.8 13.8
US
McDonald's Corp
NYSE:MCD
224.7B USD 8.6 26.7 18.3 21.6
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
105.2B USD 2.8 77.1 22 33
US
Chipotle Mexican Grill Inc
NYSE:CMG
51.5B USD 4.4 33.5 21.7 25.7
US
Yum! Brands Inc
NYSE:YUM
43.4B USD 5.4 30 19.3 20.7
CA
Restaurant Brands International Inc
NYSE:QSR
30.5B USD 3.3 33 15.9 17.8
IN
Eternal Ltd
NSE:ETERNAL
2.5T INR 5.7 1 066.3 398.6 -385.8
US
Darden Restaurants Inc
NYSE:DRI
22.7B USD 1.8 20.4 13.5 18.4
CN
MIXUE Group
HKEX:2097
146.6B HKD 0 0 0 0
CN
Yum China Holdings Inc
NYSE:YUMC
18B USD 1.6 19.9 9.1 12.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Compass Group PLC
XETRA:XGR2
Average EV/EBITDA: 431.5
10.8
16%
0.7
US
McDonald's Corp
NYSE:MCD
18.3
6%
3.1
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
22
12%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.7
8%
2.7
US
Yum! Brands Inc
NYSE:YUM
19.3
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
15.9
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
398.6
116%
3.4
US
Darden Restaurants Inc
NYSE:DRI
13.5
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
CN
Yum China Holdings Inc
NYSE:YUMC
9.1
8%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Compass Group PLC
XETRA:XGR2
Average EV/EBIT: 546
13.8
13%
1.1
US
McDonald's Corp
NYSE:MCD
21.6
7%
3.1
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
33
16%
2.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
25.7
7%
3.7
US
Yum! Brands Inc
NYSE:YUM
20.7
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
17.8
8%
2.2
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -385.8 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
18.4
9%
2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
CN
Yum China Holdings Inc
NYSE:YUMC
12.3
9%
1.4