As of 2024-12-13, 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 98.86 CAD, the upside of Restaurant Brands International Inc is
-19.90%.
The range of the Intrinsic Value is 47.53 - 158.28 CAD
79.22 CAD
Intrinsic Value
QSR.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.53 - 158.28 |
79.22 |
-19.9% |
| DCF (Growth 10y) |
61.17 - 177.16 |
94.60 |
-4.3% |
| DCF (EBITDA 5y) |
48.35 - 91.99 |
70.58 |
-28.6% |
| DCF (EBITDA 10y) |
64.31 - 115.17 |
89.13 |
-9.8% |
| Fair Value |
16.48 - 16.48 |
16.48 |
-83.33% |
| P/E |
75.65 - 95.83 |
84.22 |
-14.8% |
| EV/EBITDA |
43.78 - 88.97 |
67.33 |
-31.9% |
| EPV |
30.46 - 49.31 |
39.88 |
-59.7% |
| DDM - Stable |
20.02 - 58.15 |
39.08 |
-60.5% |
| DDM - Multi |
33.57 - 65.75 |
43.52 |
-56.0% |
QSR.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
37,246.10 |
| Beta |
1.19 |
| Outstanding shares (mil) |
376.76 |
| Enterprise Value (mil) |
53,192.25 |
| Market risk premium |
5.22% |
| Cost of Equity |
9.28% |
| Cost of Debt |
4.61% |
| WACC |
7.45% |