Restaurant Brands International Inc.Opportunity Rank #250(QSR) Intrinsic Value & DCF Analysis (2026)
Current Price
$75.01
Last updated: Mar 24, 2026
Price vs Intrinsic Value
Fundamental Score
Weighted across 6 signals
Narrative Score
No change vs previous
The intrinsic value of Restaurant Brands International Inc. (QSR) is estimated at $50.55 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $75.01, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes a 6.19% long-term growth rate and a 9.00% discount rate (calculated: 6.05%), reflecting expected future free cash flow and cost of capital.
The intrinsic value of Restaurant Brands International Inc. (QSR) is estimated at $50.55 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $75.01, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes a 6.19% long-term growth rate and a 9.00% discount rate (calculated: 6.05%), reflecting expected future free cash flow and cost of capital.Valuation Details
Capital Efficiency
The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.
Fundamental Details
Narrative Details
Investment Coach
- Price moves to at least a mid-teens discount to fair value
- Improvement in ROIC versus WACC spread
- Meaningful shifts in the narrative score direction
Free Cash Flow (in millions)
How Intrinziq Estimates Fair Value
Intrinziq estimates Restaurant Brands International Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.
Restaurant Brands International Inc.Consumer Cyclical
Restaurant Brands International Inc. operates as quick service restaurant company in Canada and internationally. It operates through four segments: Tim Hortons (TH), Burger King (BK), Popeyes Louisiana Kitchen (PLK), and Firehouse Subs (FHS). The company owns and franchises TH chain of donut/coffee/tea restaurants that offer blend coffee, tea, and espresso-based hot and cold specialty drinks; and fresh baked goods, including donuts, Timbits, bagels, muffins, cookies and pastries, grilled paninis, classic sandwiches, wraps, soups, and others. It is also involved in owning and franchising BK, a fast food hamburger restaurant chain, which offers flame-grilled hamburgers, chicken and other specialty sandwiches, french fries, soft drinks, and other food items; and PLK quick service restaurants that provide Louisiana style fried chicken, chicken tenders, fried shrimp and other seafood, red beans and rice, and other regional items. In addition, the company owns and franchises FHS restaurants quick service restaurants that offer subs, soft drinks, and local specialties. As of February 15, 2022, the company had approximately 29,000 restaurants in 100 countries under the Tim Hortons, Burger King, Popeyes, And Firehouse Subs brands. Restaurant Brands International Inc. was founded in 1954 and is headquartered in Toronto, Canada.