Valuation McDonald's Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-14 pm EST			5-day change	1st Jan Change
281.58 ^USD	-0.72%		-2.68%	-2.87%

Jan. 14	McDonald's Sued Over Hacer National Scholarship Program	MT
Jan. 14	McDonald's Sued Over Hacer National Scholarship Program	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	148,819	159,886	200,314	193,016	215,071	201,786	201,786	-
Change	-	7.44%	25.29%	-3.64%	11.43%	-6.18%	0%	-
Enterprise Value (EV) ¹	182,038	191,634	231,228	226,335	247,645	239,839	240,262	241,697
Change	-	5.27%	20.66%	-2.12%	9.41%	-3.15%	0.18%	0.6%
P/E ratio	25.1x	34x	26.7x	31.6x	25.6x	24.4x	22.4x	20.6x
PBR	-18x	-20.4x	-43.4x	-32.5x	-46.1x	-39.1x	-44.8x	-40.1x
PEG	-	-1.7x	0.5x	-1.9x	0.7x	-69.56x	2.4x	2.38x
Capitalization / Revenue	7.06x	8.32x	8.63x	8.33x	8.44x	7.75x	7.48x	7.08x
EV / Revenue	8.64x	9.98x	9.96x	9.76x	9.71x	9.21x	8.91x	8.49x
EV / EBITDA	16.9x	21.8x	19.4x	21.1x	17.7x	17.1x	16.3x	15.4x
EV / EBIT	19.9x	27.2x	23x	21.8x	20.6x	20x	19x	18x
EV / FCF	31.8x	41.4x	32.6x	41.2x	34.1x	31x	28.3x	24.7x
FCF Yield	3.15%	2.41%	3.07%	2.42%	2.93%	3.23%	3.53%	4.05%
Dividend per Share ²	4.82	5.04	5.25	5.66	6.23	6.748	7.145	7.653
Rate of return	2.44%	2.35%	1.96%	2.15%	2.1%	2.4%	2.54%	2.72%
EPS ²	7.88	6.31	10.04	8.33	11.56	11.52	12.6	13.69
Distribution rate	61.2%	79.9%	52.3%	67.9%	53.9%	58.6%	56.7%	55.9%
Net sales ¹	21,076	19,208	23,223	23,183	25,494	26,050	26,976	28,481
EBITDA ¹	10,762	8,807	11,939	10,751	13,991	14,025	14,761	15,742
EBIT ¹	9,144	7,056	10,071	10,381	12,009	11,978	12,654	13,434
Net income ¹	6,025	4,730	7,545	6,177	8,469	8,277	8,930	9,498
Net Debt ¹	33,220	31,748	30,914	33,320	32,574	38,053	38,476	39,911
Reference price ²	197.61	214.58	268.07	263.53	296.51	281.58	281.58	281.58
Nbr of stocks (in thousands)	753,093	745,111	747,245	732,424	725,342	716,620	716,620	-
Announcement Date	1/29/20	1/28/21	1/27/22	1/31/23	2/5/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
MCDONALD'S CORPORATION	22.35x	8.91x	16.28x	+2.54%	202B
CHIPOTLE MEXICAN GRILL, INC.	42.83x	5.9x	28.14x	-.--%	76.96B
YUM! BRANDS, INC.	20.72x	5.67x	16.14x	+2.25%	34.8B
RESTAURANT BRANDS INTERNATIONAL INC.	16.54x	3.46x	10.62x	+4.02%	19.7B
YUM CHINA HOLDINGS, INC.	17.25x	1.21x	7.89x	+1.62%	16.42B
DOMINO'S PIZZA INC.	23.68x	3.79x	18.42x	+1.62%	14.37B
WINGSTOP INC.	59.93x	11.45x	34.52x	+0.42%	7.99B
AMERICANA RESTAURANTS INTERNATIONAL PLC	22.66x	2.2x	9.65x	+2.57%	5.22B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	23.59x	-	-	+0.73%	4.83B
Average	27.73x	5.32x	17.71x	+1.75%	42.45B
Weighted average by Cap.	26.67x	7.14x	18.40x	+1.94%