Restaurant Brands International Inc. (QSR)
Retail-Eating Places · Consumer Discretionary · $26.5B
Intrinsic Value (Consensus)
$30.81
Current Price
$76.29
Margin of Safety
-59.6%
59.6% Above Intrinsic Value
Value: $31
Price: $76
Valuation Model Estimates
Current Price: $76.29
DCF (Discounted Cash Flow)
$52.89
Graham Number
$23.52
Earnings Power Value
$22.82
Relative Value (P/E)
$47.00
Dividend Discount Model
$7.83
Consensus Value
$30.81
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
44
Profitability
12/25
Strength
12/25
Valuation
7/25
Growth
13/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 365% (above 200% is risky)
Key Financials
- EPS (TTM)
- $2.35
- EPS (Forward)
- $2.40
- Book Value
- $10.46
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 3.8%
- Debt/Equity
- 365%
- Revenue Growth
- 12.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.4%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance