Restaurant Brands International Inc. (QSR) Stock Valuation — DCF Analysis
Restaurants · NYSE
Current Price
$75.49
Intrinsic Value
$94.55
+20.2% margin of safety
COMPETITIVE MOAT
↑Brand Recognition and Scale
QSR boasts globally recognized brands like Burger King and Tim Hortons. This scale provides significant purchasing power and marketing reach.
↑Franchise Model Efficiency
The company's heavily franchised model allows for rapid expansion with lower capital investment. This model also shifts operational risks to franchisees.
↑Real Estate Holdings
QSR benefits from owning valuable real estate for many of its restaurant locations. This provides a stable revenue stream and potential for appreciation.
INVESTMENT RISKS
↓Intense Competition
The quick-service restaurant industry is highly competitive. QSR faces constant pressure from other large chains and emerging concepts.
↓Changing Consumer Preferences
Evolving tastes and demand for healthier options can impact sales. QSR must continually innovate its menu and offerings.
↓Operational Execution Challenges
Maintaining consistent quality and service across a vast franchise network is difficult. Underperforming franchisees can negatively affect brand perception.
Base case
QSR base case valuation
A base case discounted cash flow model for QSR estimates an intrinsic value of about $94.55 per share, against a current price of $75.49. The model assumes 9.7% annual free cash flow growth, a 10.0% discount rate, and a 17x exit multiple.
Intrinsic Value
$94.55
Margin of safety
+20.2%
Expected annual return
+4.6%
Base case assumptions: 9.7% annual growth, 10.0% discount rate, 17x exit multiple, 5 year projection. Data as of 2026-06-15.
This base case uses default assumptions and is not financial advice. The intrinsic value changes significantly when the growth rate or discount rate changes. Open the calculator to set your own assumptions and see the full sensitivity range.
Customize the QSR valuation
Adjust the growth rate, discount rate, and exit multiple to see how the intrinsic value and margin of safety for Restaurant Brands International Inc. respond.
Open DCF Calculator for QSRCompany Overview
Restaurant Brands International Inc. (RBI), a prominent quick-service restaurant enterprise, maintains its headquarters in Toronto, Canada. Established in 1954, the company operates globally, managing and franchising four distinct and widely recognized brands: Tim Hortons (TH), Burger King (BK), Popeyes Louisiana Kitchen (PLK), and Firehouse Subs (FHS). Through its Tim Hortons segment, RBI offers a diverse menu at its coffee, tea, and donut establishments. This includes a selection of hot and cold specialty beverages like espresso-based drinks, a variety of freshly baked goods such as donuts, Timbits, bagels, muffins, cookies, and pastries, alongside savory options like grilled paninis, classic sandwiches, wraps, and soups. Burger King, a renowned fast-food hamburger chain within RBI's portfolio, provides patrons with its signature flame-grilled hamburgers, an array of chicken and other specialized sandwiches, French fries, and various soft drinks. The company's Popeyes Louisiana Kitchen outlets are celebrated for their distinctive Louisiana-style fried chicken, chicken tenders, and fried shrimp and other seafood options, complemented by regional specialties like red beans and rice. Furthermore, RBI's Firehouse Subs restaurants serve a range of submarine sandwiches, beverages, and local culinary delights. Demonstrating significant international reach, RBI had approximately 29,000 restaurants spread across 100 countries under its four brands as of February 15, 2022.
Financial Metrics — QSR Stock Valuation Data
Revenue/Share (TTM)
$27.63
FCF/Share (TTM)
$4.36
ROIC (TTM)
8.0%
ROE (TTM)
27.1%
P/FCF
17.3x
EV/EBITDA
15.9x
FCF Yield
5.78%
Debt/Equity
4.19x
Based on trailing twelve-month data, QSR shows a free cash flow per share of $4.36 and a ROIC of 8.0%, key inputs for stock valuation using the DCF method. The P/FCF ratio of 17.3x and FCF yield of 5.78% are important context metrics when evaluating QSR's stock valuation relative to peers.
Frequently Asked Questions
What is the intrinsic value of QSR?
Restaurant Brands International Inc. currently generates $4.36 in free cash flow per share. At the current price of $75.49, a DCF model would discount these cash flows at an appropriate WACC and apply a terminal growth rate to arrive at an intrinsic value. The result depends heavily on your growth and discount rate assumptions — a 1% change in WACC typically shifts the fair value estimate by 10-15%. In MiniValuator the model uses a single discount rate that you can edit directly, 10% by default, rather than a computed WACC.
Is QSR undervalued?
QSR trades at a P/FCF ratio of 17.3x with a free cash flow yield of 5.78%. This P/FCF is in a moderate range. However, whether QSR is truly undervalued requires comparing the DCF intrinsic value to the current market price and evaluating whether the margin of safety is sufficient for your risk tolerance.
How do I value QSR stock using DCF?
To perform a DCF valuation on Restaurant Brands International Inc.: (1) Start with the trailing free cash flow per share ($4.36) as the base, (2) project future FCF growth over 5-10 years based on Restaurants industry trends and company fundamentals, (3) apply a discount rate (WACC) reflecting QSR's risk profile — with a debt-to-equity of 4.19x, capital structure is an important factor, and (4) add a terminal value for cash flows beyond the projection period.
What is DCF valuation and how does it apply to QSR?
DCF (Discounted Cash Flow) estimates what a company is worth today based on its future cash generation. For Restaurant Brands International Inc., this means projecting how much free cash flow the company will produce over the next 5-10 years, shaped by Restaurants trends, then discounting those amounts to today's dollars. QSR's ROIC of 8.0% shows moderate capital returns.
How does WACC affect QSR stock valuation?
WACC (Weighted Average Cost of Capital) is the discount rate in a DCF model — it reflects the minimum return investors require. For QSR, with a debt-to-equity ratio of 4.19x, the capital structure directly influences WACC. A 1% increase in WACC typically reduces the intrinsic value by 10-15%. At an EV/EBITDA of 15.9x, the market's implied discount rate can be reverse-engineered for comparison. In MiniValuator you set this discount rate yourself as a single editable number, 10% by default, instead of computing a formal WACC.
Learn More
- See QSR PE Valuation → — Earnings-based stock valuation using PE ratio analysis
- DCF Methodology — Step-by-step guide to discounted cash flow analysis
- PE Methodology — Guide to PE ratio stock valuation
- WACC — Understanding the discount rate used in DCF
- Margin of Safety — How to evaluate downside protection
- Intrinsic Value — How to evaluate stock fair value
- How to Calculate Intrinsic Value — Complete guide for investors
Related Valuations
All Consumer Cyclical valuationsDCF and P/E value QSR with different methods and assumptions, so the two conclusions can differ. Compare the P/E fair value.
Price as of 2026-06-15. Financial data from Financial Modeling Prep (trailing twelve months) · Valuation methodology by Charlie Wang.
This is an estimate, not investment advice.