Restaurant Brands Asia

Expansion In Indian And Indonesian Markets Will Unlock Future Opportunity

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

28 Mar 25

Updated

01 May 25

n/a

AnalystConsensusTarget's Fair Value

n/a

-29.0%

-1.9%

-29.0%

-1.9%

You can edit this narrative until May 12 6:01 AM. Then, changes will post as Updates.

Author's Valuation

₹94.7334.0% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates5

Shared on 01 May 25

Fair value Decreased 13%

Shared on 24 Apr 25

Fair value Increased 17%

AnalystConsensusTarget has increased future PE multiple from 15.1x to 17.5x.

Shared on 17 Apr 25

Fair value Decreased 0.20%

AnalystConsensusTarget has decreased profit margin from 13.7% to 12.0% and increased future PE multiple from 13.2x to 15.1x.

Shared on 09 Apr 25

Fair value Decreased 1.11%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 1.96%

AnalystConsensusTarget Fair Value

₹94.73

34.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

14.33%

Hospitality revenue growth rate

0.48%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

16.70%

Calculation

₹7.82b

Earnings '28

18.13x

PE Ratio '28

₹141.77b

Market Cap '28

₹141.77b

Market Cap '28

936.18m

No. shares '28

₹151.44

Share Price '28

₹151.44 Share Price '28

Discounted to 2025 @ 16.93% p.a.

₹94.72

Fair Value '25