Back to MCD Overview
NYQ · Valuation Lab
MCD
McDonald's Corporation
Last$274.00
Market cap—
EV/EBITDA16.3x
Intrinsic value
$204678093852.83
MoS +100.0% · Undervalued
Assuming 21.7% FCF margin and 9.4% Y1–5 growth.
Upside to price
EV (DCF)258.4B
Terminal share74%
Expected IV$200228221523.94
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 74% of EV
PV of stage FCFs66.4B
PV of terminal value192B
Enterprise value258.4B
Net cash / (debt)-53.7B
Equity value204.7B
Intrinsic value / share$204678093852.83
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 30B | 6.5B | 6.1B | 94.3% |
| Y2 | 32.8B | 7.1B | 6.3B | 89.0% |
| Y3 | 35.9B | 7.8B | 6.5B | 84.0% |
| Y4 | 39.3B | 8.5B | 6.8B | 79.2% |
| Y5 | 43B | 9.3B | 7B | 74.7% |
| Y6 | 45B | 9.8B | 6.9B | 70.5% |
| Y7 | 47.1B | 10.2B | 6.8B | 66.5% |
| Y8 | 49.4B | 10.7B | 6.7B | 62.7% |
| Y9 | 51.7B | 11.2B | 6.6B | 59.2% |
| Y10 | 54.1B | 11.7B | 6.6B | 55.8% |
| Terminal | — | — | 192B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.