|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 76.97 USD | +4.15% |
|
+3.26% | +9.97% |
| Jun. 03 | Restaurant Brands International Inc. Approves the Election of Marcia Smith as Director | CI |
| Jun. 03 | Tim Hortons Shutting Down Credit Card Program | MT |
Company Valuation: Restaurant Brands International Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,119 | 19,783 | 24,379 | 21,099 | 22,367 | 25,642 | - | - |
| Change | - | 3.47% | 23.23% | -13.45% | 6.01% | 14.64% | - | - |
| Enterprise Value (EV) 1 | 31,515 | 31,993 | 36,629 | 33,845 | 34,873 | 37,830 | 37,634 | 37,435 |
| Change | - | 1.52% | 14.49% | -7.6% | 3.04% | 8.48% | -0.52% | -0.53% |
| P/E Ratio | 22.6x | 19.9x | 20.8x | 20.5x | 29x | 18.3x | 17.2x | 15.7x |
| PBR | 12.6x | 11.8x | 12.4x | 13.6x | 6.5x | 7.45x | 7.06x | 7.52x |
| PEG | - | 1x | 1.3x | -1.3x | -1.1x | 0.3x | 2.79x | 1.6x |
| Capitalization / Revenue | 3.33x | 3.04x | 3.47x | 2.51x | 2.37x | 2.6x | 2.56x | 2.58x |
| EV / Revenue | 5.49x | 4.92x | 5.22x | 4.03x | 3.7x | 3.84x | 3.76x | 3.76x |
| EV / EBITDA | 14x | 13.5x | 14.3x | 12.2x | 11.7x | 11.9x | 11.1x | 10.5x |
| EV / EBIT | 16.8x | 16.9x | 17.9x | 14x | 15.8x | 13.8x | 12.9x | 12.1x |
| EV / FCF | 19.5x | 23x | 26.7x | 26x | 24.1x | 20.9x | 18.4x | 16.5x |
| FCF Yield | 5.14% | 4.34% | 3.74% | 3.85% | 4.16% | 4.79% | 5.42% | 6.07% |
| Dividend per Share 2 | 2.12 | 2.16 | 2.2 | 2.32 | - | 2.579 | 2.709 | 2.989 |
| Rate of return | 3.49% | 3.34% | 2.82% | 3.56% | - | 3.49% | 3.67% | 4.05% |
| EPS 2 | 2.69 | 3.25 | 3.76 | 3.18 | 2.35 | 4.04 | 4.289 | 4.719 |
| Distribution rate | 78.8% | 66.5% | 58.5% | 73% | - | 63.8% | 63.2% | 63.3% |
| Net sales 1 | 5,739 | 6,505 | 7,022 | 8,406 | 9,434 | 9,852 | 10,009 | 9,953 |
| EBITDA 1 | 2,248 | 2,378 | 2,554 | 2,784 | 2,970 | 3,171 | 3,383 | 3,553 |
| EBIT 1 | 1,879 | 1,898 | 2,051 | 2,419 | 2,202 | 2,738 | 2,914 | 3,096 |
| Net income 1 | 1,253 | 1,482 | 1,718 | 1,445 | 1,075 | 1,848 | 1,944 | 2,097 |
| Net Debt 1 | 12,396 | 12,210 | 12,250 | 12,746 | 12,506 | 12,188 | 11,992 | 11,793 |
| Reference price 2 | 60.68 | 64.67 | 78.13 | 65.18 | 68.23 | 73.90 | 73.90 | 73.90 |
| Nbr of stocks (in thousands) | 315,072 | 305,905 | 312,029 | 323,708 | 327,812 | 346,984 | - | - |
| Announcement Date | 2/15/22 | 2/14/23 | 2/13/24 | 2/12/25 | 2/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.29x | 3.84x | 11.93x | 3.49% | 25.64B | |
| 22.07x | 8.48x | 15.37x | 2.63% | 202B | |
| 22.67x | 5.82x | 17.01x | 1.97% | 42.24B | |
| 28.17x | 3.07x | 17.34x | -.--% | 40.09B | |
| 14.94x | 1.05x | 6.79x | 2.7% | 14.79B | |
| 16.27x | 2.89x | 13.57x | 2.55% | 10.39B | |
| 26.76x | 2.25x | - | 0.88% | 6.19B | |
| 17.35x | 1.71x | 7.16x | 4.57% | 4.37B | |
| 34.14x | 6.8x | 19.65x | 0.83% | 4.19B | |
| Average | 22.30x | 3.99x | 13.60x | 2.18% | 38.91B | |
| Weighted average by Cap. | 22.26x | 6.51x | 15.07x | 2.28% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- QSR Stock
- Valuation Restaurant Brands International Inc.
Select your edition
All financial news and data tailored to specific country editions
