Valuation Restaurant Brands International Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:03 2025-06-20 pm EDT			5-day change	1st Jan Change
66.07 ^USD	-0.03%		-1.77%	+1.37%

Jun. 20	Restaurant Brands International Inc. - Shareholder/Analyst Call
Jun. 05	PRESS DIGEST-Canada - June 5	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	18,571	19,119	19,783	24,379	21,099	21,647	-	-
Change	-	2.95%	3.47%	23.23%	-13.45%	2.6%	-	-
Enterprise Value (EV) ¹	29,834	31,515	31,993	36,629	33,845	34,070	33,974	34,171
Change	-	5.63%	1.52%	14.49%	-7.6%	0.66%	-0.28%	0.58%
P/E ratio	38.2x	22.6x	19.9x	20.8x	20.5x	19.8x	17x	15.1x
PBR	13.2x	12.6x	11.8x	12.4x	13.6x	5.94x	5.46x	5.15x
PEG	-	0.3x	1x	1.3x	-1.3x	4x	1x	1.2x
Capitalization / Revenue	3.74x	3.33x	3.04x	3.47x	2.51x	2.36x	2.28x	2.22x
EV / Revenue	6.01x	5.49x	4.92x	5.22x	4.03x	3.71x	3.57x	3.5x
EV / EBITDA	16x	14x	13.5x	14.3x	12.2x	11.5x	10.7x	10.3x
EV / EBIT	21x	16.8x	16.9x	17.9x	14x	13.5x	12.4x	11.9x
EV / FCF	37.1x	19.5x	23x	26.7x	26x	24.5x	19.9x	16.8x
FCF Yield	2.69%	5.14%	4.34%	3.74%	3.85%	4.08%	5.02%	5.96%
Dividend per Share ²	2.08	2.12	2.16	2.2	2.32	2.486	2.642	2.936
Rate of return	3.4%	3.49%	3.34%	2.82%	3.56%	3.76%	4%	4.44%
EPS ²	1.6	2.69	3.25	3.76	3.18	3.337	3.896	4.368
Distribution rate	130%	78.8%	66.5%	58.5%	73%	74.5%	67.8%	67.2%
Net sales ¹	4,968	5,739	6,505	7,022	8,406	9,178	9,510	9,761
EBITDA ¹	1,864	2,248	2,378	2,554	2,784	2,970	3,173	3,315
EBIT ¹	1,422	1,879	1,898	2,051	2,419	2,521	2,734	2,871
Net income ¹	750	1,253	1,482	1,718	1,445	1,525	1,772	1,885
Net Debt ¹	11,263	12,396	12,210	12,250	12,746	12,423	12,326	12,523
Reference price ²	61.11	60.68	64.67	78.13	65.18	66.07	66.07	66.07
Nbr of stocks (in thousands)	303,903	315,072	305,905	312,029	323,708	327,643	-	-
Announcement Date	2/11/21	2/15/22	2/14/23	2/13/24	2/12/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RESTAURANT BRANDS INTERNATIONAL INC.	19.8x	3.71x	11.47x	3.76%	21.65B
MCDONALD'S CORPORATION	23.64x	9.19x	16.67x	2.49%	206B
CHIPOTLE MEXICAN GRILL, INC.	43.83x	5.71x	28.53x	-.--%	71.11B
YUM! BRANDS, INC.	24.62x	6.15x	17.41x	2.04%	38.65B
YUM CHINA HOLDINGS, INC.	17.11x	1.17x	7.58x	2.06%	15.85B
DOMINO'S PIZZA INC.	25.16x	4.07x	19.47x	1.55%	15.32B
WINGSTOP INC.	61.5x	14.8x	44.52x	0.33%	9.77B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	24.46x	-	-	0.94%	5.42B
SHAKE SHACK INC.	105.55x	3.64x	24.59x	-.--%	5.35B
Average	38.41x	6.06x	21.28x	1.46%	43.18B
Weighted average by Cap.	29.10x	7.46x	19.21x	1.9%