Valuation McDonald's Corporation London S.E.

Stocks

Real-time Estimate Cboe BZX 11:06:17 2026-10-01 EDT			5-day change	1st Jan Change
229.91 ^USD	-1.81%		-1.21%	-23.62%

09-30	DoorDash to create 3,000 jobs with a new tech hub in Hyderabad
09-30	Rothschild & Co Redburn Adjusts PT on McDonald's to $262 From $285, Maintains Neutral Rating	MT

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	163,423	-	-
Change	-	-3.64%	11.43%	-3.41%	4.77%	-24.92%	-	-
Enterprise Value (EV) ¹	231,228	226,335	247,645	245,080	256,855	202,833	203,052	203,207
Change	-	-2.12%	9.41%	-1.04%	4.8%	-21.03%	0.11%	0.08%
P/E	26.7x	31.6x	25.6x	25.5x	25.6x	18.1x	16.7x	15.8x
PBR	-43.4x	-32.5x	-46.1x	-55.1x	-121x	349x	65.3x	33.4x
PEG	-	-1.9x	0.7x	-17.34x	5.21x	2.56x	2.08x	2.78x
Capitalization / Revenue	8.63x	8.33x	8.44x	8.01x	8.1x	5.8x	5.61x	5.67x
EV / Revenue	9.96x	9.76x	9.71x	9.46x	9.55x	7.2x	6.97x	7.05x
EV / EBITDA	19.4x	21.1x	17.7x	17.4x	17.3x	13x	12.4x	11.9x
EV / EBIT	23x	21.8x	20.6x	20.4x	20.4x	15.2x	14.5x	13.8x
EV / FCF	32.6x	41.2x	34.1x	36.7x	35.7x	27.8x	23.2x	21.8x
FCF Yield	3.07%	2.42%	2.93%	2.72%	2.8%	3.6%	4.31%	4.59%
Dividend per Share ²	5.25	5.66	6.23	6.78	7.17	7.498	7.833	8.305
Rate of return	1.96%	2.15%	2.1%	2.34%	2.35%	3.25%	3.39%	3.6%
EPS ²	10.04	8.33	11.56	11.39	11.95	12.79	13.82	14.61
Distribution rate	52.3%	67.9%	53.9%	59.5%	60%	58.6%	56.7%	56.9%
Net sales ¹	23,223	23,183	25,494	25,920	26,885	28,171	29,134	28,803
EBITDA ¹	11,939	10,751	13,991	14,100	14,820	15,567	16,428	17,129
EBIT ¹	10,071	10,381	12,009	12,003	12,621	13,306	14,041	14,673
Net income ¹	7,545	6,177	8,469	8,223	8,563	9,067	9,660	10,108
Net Debt ¹	30,914	33,320	32,574	37,339	39,199	39,410	39,630	39,785
Reference price ²	268.07	263.53	296.51	289.89	305.63	230.94	230.94	230.94
Nbr of stocks (in thousands)	747,245	732,424	725,342	716,620	712,154	707,642	-	-
Announcement Date	1/27/22	1/31/23	2/5/24	2/10/25	2/11/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MCDONALD'S CORPORATION	18.05x	7.2x	13.03x	3.25%	163B
STARBUCKS CORPORATION	41.39x	3.36x	21.86x	2.68%	107B
COMPASS GROUP PLC	22.3x	1.14x	11.18x	2.5%	50.13B
CHIPOTLE MEXICAN GRILL, INC.	28.37x	3.5x	19.85x	-.--%	40.43B
YUM! BRANDS, INC.	14.59x	5.39x	16.09x	2.22%	37.21B
RESTAURANT BRANDS INTERNATIONAL INC.	15.9x	3.73x	11.62x	3.63%	24.79B
DARDEN RESTAURANTS, INC.	17.2x	1.77x	10.7x	3.35%	21.94B
ARAMARK	29.63x	0.93x	12.07x	0.89%	14.12B
YUM CHINA HOLDINGS, INC.	13.9x	0.99x	6.49x	2.89%	13.99B
Average	22.37x	3.11x	13.66x	2.38%	52.57B
Weighted average by Cap.	24.46x	4.43x	15.25x	2.62%