As of 2025-09-20, the Intrinsic Value of Restaurant Brands International Inc (QSR) is 94.14 USD. This QSR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.76 USD, the upside of Restaurant Brands International Inc is 47.60%.
The range of the Intrinsic Value is 64.74 - 155.86 USD
Based on its market price of 63.76 USD and our intrinsic valuation, Restaurant Brands International Inc (QSR) is undervalued by 47.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.74 - 155.86 | 94.14 | 47.6% |
| DCF (Growth 10y) | 82.92 - 179.72 | 114.37 | 79.4% |
| DCF (EBITDA 5y) | 55.44 - 62.44 | 58.91 | -7.6% |
| DCF (EBITDA 10y) | 74.50 - 88.57 | 81.30 | 27.5% |
| Fair Value | 27.38 - 27.38 | 27.38 | -57.06% |
| P/E | 23.52 - 68.46 | 43.77 | -31.4% |
| EV/EBITDA | 35.06 - 47.38 | 38.04 | -40.3% |
| EPV | 29.19 - 44.39 | 36.79 | -42.3% |
| DDM - Stable | 16.05 - 39.41 | 27.73 | -56.5% |
| DDM - Multi | 59.82 - 102.95 | 74.71 | 17.2% |
| Market Cap (mil) | 28,869.80 |
| Beta | 0.25 |
| Outstanding shares (mil) | 452.79 |
| Enterprise Value (mil) | 41,774.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.30% |
| Cost of Debt | 5.34% |
| WACC | 7.15% |