Valuation McDonald's Corporation

Stocks

Market Closed - NYSE 08:00:02 14/11/26 am AEDT			5-day change	1st Jan Change
271.97 ^USD	-0.61%		-1.65%	-11.01%

14/11	McDonald's Corporation : Bernstein gives a Neutral rating	ZD
13/11	Trading Day: Weathering the Nvidia storm	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	200,314	193,016	215,071	207,741	217,656	191,952	-	-
Change	-	-3.64%	11.43%	-3.41%	4.77%	-11.81%	-	-
Enterprise Value (EV) ¹	231,228	226,335	247,645	245,080	256,855	230,921	230,951	231,355
Change	-	-2.12%	9.41%	-1.04%	4.8%	-10.1%	0.01%	0.17%
P/E	26.7x	31.6x	25.6x	25.5x	25.6x	21.3x	19.9x	18.7x
PBR	-43.4x	-32.5x	-46.1x	-55.1x	-121x	328x	82.2x	45x
PEG	-	-1.9x	0.7x	-17.34x	5.21x	3.03x	2.81x	3.02x
Capitalization / Revenue	8.63x	8.33x	8.44x	8.01x	8.1x	6.89x	6.83x	6.95x
EV / Revenue	9.96x	9.76x	9.71x	9.46x	9.55x	8.29x	8.21x	8.38x
EV / EBITDA	19.4x	21.1x	17.7x	17.4x	17.3x	14.8x	14.1x	13.5x
EV / EBIT	23x	21.8x	20.6x	20.4x	20.4x	17.3x	16.6x	15.8x
EV / FCF	32.6x	41.2x	34.1x	36.7x	35.7x	29.8x	26.7x	24.8x
FCF Yield	3.07%	2.42%	2.93%	2.72%	2.8%	3.35%	3.75%	4.03%
Dividend per Share ²	5.25	5.66	6.23	6.78	7.17	7.51	7.875	8.293
Rate of return	1.96%	2.15%	2.1%	2.34%	2.35%	2.76%	2.9%	3.05%
EPS ²	10.04	8.33	11.56	11.39	11.95	12.79	13.7	14.54
Distribution rate	52.3%	67.9%	53.9%	59.5%	60%	58.7%	57.5%	57%
Net sales ¹	23,223	23,183	25,494	25,920	26,885	27,869	28,123	27,617
EBITDA ¹	11,939	10,751	13,991	14,100	14,820	15,627	16,333	17,089
EBIT ¹	10,071	10,381	12,009	12,003	12,621	13,327	13,947	14,643
Net income ¹	7,545	6,177	8,469	8,223	8,563	9,065	9,569	10,079
Net Debt ¹	30,914	33,320	32,574	37,339	39,199	38,968	38,998	39,402
Reference price ²	268.07	263.53	296.51	289.89	305.63	271.97	271.97	271.97
Nbr of stocks (in thousands)	747,245	732,424	725,342	716,620	712,154	705,785	-	-
Announcement Date	27/1/22	31/1/23	5/2/24	10/2/25	11/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MCDONALD'S CORPORATION	21.27x	8.29x	14.78x	2.76%	192B
STARBUCKS CORPORATION	33.47x	3.68x	20.93x	2.42%	121B
COMPASS GROUP PLC	25.35x	1.28x	12.57x	2.19%	57.33B
CHIPOTLE MEXICAN GRILL, INC.	32.96x	3.81x	22.36x	-.--%	44.63B
YUM! BRANDS, INC.	13.14x	6.18x	18.08x	1.87%	43.28B
RESTAURANT BRANDS INTERNATIONAL INC.	15.43x	3.91x	12.26x	3.43%	26.27B
DARDEN RESTAURANTS, INC.	20.34x	2.06x	12.47x	2.84%	25.88B
YUM CHINA HOLDINGS, INC.	17.27x	1.24x	8.24x	2.3%	17.13B
ARAMARK	29.84x	0.94x	12.09x	0.88%	14.22B
ZENSHO HOLDINGS CO., LTD.	37.55x	1.65x	13.85x	0.63%	12.99B
Average	24.66x	3.30x	14.76x	1.93%	56B
Weighted average by Cap.	24.82x	4.97x	16.24x	2.26%