Mcdonald's Intrinsic
Value
As of 2025-01-15, the Intrinsic Value of Mcdonald's Corp (MCD) is
321.78 USD. This Mcdonald's valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 281.58 USD, the upside of Mcdonald's Corp is
14.30%.
The range of the Intrinsic Value is 199.74 - 719.53 USD
321.78 USD
Intrinsic Value
Mcdonald's Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
199.74 - 719.53 |
321.78 |
14.3% |
| DCF (Growth 10y) |
218.24 - 709.82 |
334.50 |
18.8% |
| DCF (EBITDA 5y) |
222.28 - 315.66 |
269.05 |
-4.5% |
| DCF (EBITDA 10y) |
236.06 - 344.81 |
288.26 |
2.4% |
| Fair Value |
135.04 - 135.04 |
135.04 |
-52.04% |
| P/E |
284.05 - 334.85 |
301.79 |
7.2% |
| EV/EBITDA |
204.13 - 283.05 |
234.24 |
-16.8% |
| EPV |
89.33 - 134.60 |
111.96 |
-60.2% |
| DDM - Stable |
121.03 - 434.63 |
277.83 |
-1.3% |
| DDM - Multi |
169.83 - 446.82 |
242.99 |
-13.7% |
Mcdonald's Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
201,785.86 |
| Beta |
0.25 |
| Outstanding shares (mil) |
716.62 |
| Enterprise Value (mil) |
240,150.86 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.02% |
| Cost of Debt |
4.39% |
| WACC |
7.25% |