As of 2025-05-17, 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 97.21 CAD, the upside of Restaurant Brands International Inc is -18.50%.
The range of the Intrinsic Value is 47.53 - 158.28 CAD
Based on its market price of 97.21 CAD and our intrinsic valuation, Restaurant Brands International Inc (QSR.TO) is overvalued by 18.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.53 - 158.28 | 79.22 | -18.5% |
| DCF (Growth 10y) | 61.17 - 177.16 | 94.60 | -2.7% |
| DCF (EBITDA 5y) | 49.48 - 85.73 | 70.00 | -28.0% |
| DCF (EBITDA 10y) | 65.00 - 108.66 | 88.24 | -9.2% |
| Fair Value | 16.22 - 16.22 | 16.22 | -83.31% |
| P/E | 72.37 - 89.40 | 80.28 | -17.4% |
| EV/EBITDA | 45.61 - 81.67 | 63.79 | -34.4% |
| EPV | 30.46 - 49.31 | 39.88 | -59.0% |
| DDM - Stable | 20.02 - 58.15 | 39.08 | -59.8% |
| DDM - Multi | 33.57 - 65.75 | 43.52 | -55.2% |
| Market Cap (mil) | 36,624.45 |
| Beta | 1.19 |
| Outstanding shares (mil) | 376.76 |
| Enterprise Value (mil) | 52,323.94 |
| Market risk premium | 5.22% |
| Cost of Equity | 9.28% |
| Cost of Debt | 4.61% |
| WACC | 7.45% |