GURUFOCUS.COM » STOCK LIST » USA » NYSE » Restaurant Brands International Inc (NYSE:QSR) » Definitions » Intrinsic Value: Projected FCF
Switch to:

Restaurant Brands International Intrinsic Value: Projected FCF

: $31.90 (As of Today)
View and export this data going back to 2014. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2022-08-14), Restaurant Brands International's Intrinsic Value: Projected FCF is $31.90. The stock price of Restaurant Brands International is $60.48. Therefore, Restaurant Brands International's Price-to-Intrinsic-Value-Projected-FCF of today is 1.9.

The historical rank and industry rank for Restaurant Brands International's Intrinsic Value: Projected FCF or its related term are showing as below:

QSR' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.59   Med: 2   Max: 3.25
Current: 1.9

During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Restaurant Brands International was 3.25. The lowest was 1.59. And the median was 2.00.

QSR's Price-to-Projected-FCF is ranked worse than
60.1% of 203 companies
in the Restaurants industry
Industry Median: 1.46 vs QSR: 1.90

Restaurant Brands International Intrinsic Value: Projected FCF Historical Data

The historical data trend for Restaurant Brands International's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Restaurant Brands International Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - 25.08 28.95 31.65

Restaurant Brands International Quarterly Data
Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 32.27 32.09 31.65 31.99 31.63

Competitive Comparison

For the Restaurants subindustry, Restaurant Brands International's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

Restaurant Brands International Intrinsic Value: Projected FCF Distribution

For the Restaurants industry and Consumer Cyclical sector, Restaurant Brands International's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Restaurant Brands International's Intrinsic Value: Projected FCF falls into.



Restaurant Brands International Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Restaurant Brands International's Free Cash Flow(6 year avg) = $1,272.05.

Restaurant Brands International's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun22)*0.8)/Shares Outstanding (Diluted Average)
=(10.125989035996*1272.048+2214*0.8)/455.000
=32.20

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Restaurant Brands International  (NYSE:QSR) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Restaurant Brands International's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=60.48/32.202074947826
=1.88

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Restaurant Brands International Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Restaurant Brands International's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Restaurant Brands International Business Description

Restaurant Brands International logo
Traded in Other Exchanges
Address
130 King Street West, Suite 300, P.O. Box 339, Toronto, ON, CAN, M5X 1E1
Restaurant Brands International is one of the largest restaurant companies in the world, with more than $35 billion in 2021 systemwide sales across a footprint that spans more than 28,000 restaurants and 100 countries. The firm generates revenue primarily from retail sales at its company-owned restaurants, royalty fees and lease income from franchised stores, and from its Tim Horton's supply chain operations. Formed in 2014 after 3G Capital's acquisition of Tim Horton's International, the Restaurant Brands portfolio now includes Burger King (19,250 units), Tim Horton's (5,300 units), and Popeyes Louisiana Kitchen (3,700 units). The 2021 acquisition of Firehouse Subs brings another 1,200 units and $1.1 billion in systemwide sales in-house.
Executives
Fulton Duncan officer: Chief Corporate Officer C/O RESTAURANT BRANDS INTERNATIONAL INC. 5707 BLUE LAGOON DRIVE MIAMI FL 33126
Housman Jeffrey officer: See Remarks C/O RESTAURANT BRANDS INTERNATIONAL INC. 5707 BLUE LAGOON DRIVE MIAMI FL 33126
Sweeney Thecla director C/O RESTAURANT BRANDS INTERNATIONAL 5707 BLUE LAGOON DRIVE MIAMI FL 33126
Curtis Thomas Benjamin officer: See Remarks 30 FRANK LLOYD WRIGHT DR ANN ARBOR MI 48105
Lemann Marc director C/O RESTAURANT BRANDS INTERNATIONAL INC. 5707 BLUE LAGOON DRIVE MIAMI FL 33126
Shear David Chan officer: President, International C/O RESTAURANT BRANDS INTERNATIONAL INC. 5707 BLUE LAGOON DRIVE MIAMI FL 33126
Siddiqui Sami A. officer: Brand Pres., Popeyes, Americas C/O RESTAURANT BRANDS INTERNATIONAL INC. 5707 BLUE LAGOON DRIVE MIAMI FL 33126
Melbourne Jason director C/O RESTAURANT BRANDS INTERNATIONAL INC. 5707 BLUE LAGOON DRIVE MIAMI FL 33126
De Limburg Stirum Maximilien director C/O RESTAURANT BRANDS INTERNATIONAL INC. 5707 BLUE LAGOON DRIVE MIAMI FL 33126
Prato John F. director C/O RESTAURANT BRANDS INTERNATIONAL INC. 5707 BLUE LAGOON DRIVE MIAMI FL 33126
Finazzo Christopher L. officer: See Remarks C/O SEAWORLD ENTERTAINMENT, INC. 6240 SEA HARBOR DR ORLANDO FL 32821
Schwan Axel Mr officer: Pres., Tim Hortons Americas 5505 BLUE LAGOON DRIVE MIAMI FL 33126
Machado Fernando officer: Chief Marketing Officer 5707 BLUE LAGOON DRIVE MIAMI FL 33126
Athayde Felipe A officer: Brand Pres., Popeyes, Americas 5707 BLUE LAGOON DRIVE MIAMI FL 33126
Khosrowshahi Golnar director C/O RESTAURANT BRANDS INTERATIONAL INC. 5505 BLUE LAGOON DRIVE MIAMI FL 33126

Restaurant Brands International Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)