Back to 0R6.F Overview
FRA · Valuation Lab
0R6.F
Restaurant Brands International Inc.
Last$64.00
Market cap29.2B
EV/EBITDA13.5x
Intrinsic value
$138.63
MoS +53.8% · Undervalued
Assuming 17.2% FCF margin and 7.3% Y1–5 growth.
Upside to price
EV (DCF)62.8B
Terminal share73%
Expected IV$136.42
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 73% of EV
PV of stage FCFs16.8B
PV of terminal value46B
Enterprise value62.8B
Net cash / (debt)-14.7B
Equity value48.1B
Intrinsic value / share$138.63
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 10.3B | 1.8B | 1.7B | 94.3% |
| Y2 | 11B | 1.9B | 1.7B | 89.0% |
| Y3 | 11.8B | 2B | 1.7B | 84.0% |
| Y4 | 12.7B | 2.2B | 1.7B | 79.2% |
| Y5 | 13.6B | 2.3B | 1.8B | 74.7% |
| Y6 | 14.1B | 2.4B | 1.7B | 70.5% |
| Y7 | 14.7B | 2.5B | 1.7B | 66.5% |
| Y8 | 15.2B | 2.6B | 1.6B | 62.7% |
| Y9 | 15.8B | 2.7B | 1.6B | 59.2% |
| Y10 | 16.4B | 2.8B | 1.6B | 55.8% |
| Terminal | — | — | 46B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.