QSR.TO
Restaurant Brands International Inc
Price:  
97.49 
CAD
Volume:  
478,996.00
Canada | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

QSR.TO Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Restaurant Brands International Inc (QSR.TO) is 79.22 CAD. This QSR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.49 CAD, the upside of Restaurant Brands International Inc is %.

The range of the Intrinsic Value is 47.53 - 158.28 CAD

97.49 CAD
Stock Price
79.22 CAD
Intrinsic Value
Intrinsic Value Details

QSR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.53 - 158.28 79.22 -18.7%
DCF (Growth 10y) 61.17 - 177.16 94.60 -3.0%
DCF (EBITDA 5y) 36.73 - 93.05 65.89 -32.4%
DCF (EBITDA 10y) 53.15 - 115.35 83.95 -13.9%
Fair Value 15.91 - 15.91 15.91 -83.68%
P/E 50.19 - 76.59 61.95 -36.5%
EV/EBITDA 26.65 - 91.09 52.33 -46.3%
EPV 30.46 - 49.31 39.88 -59.1%
DDM - Stable 20.02 - 58.15 39.08 -59.9%
DDM - Multi 33.57 - 65.75 43.52 -55.4%

QSR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 36,729.94
Beta 1.19
Outstanding shares (mil) 376.76
Enterprise Value (mil) 52,129.84
Market risk premium 5.22%
Cost of Equity 9.28%
Cost of Debt 4.61%
WACC 7.45%