Skip to content
StockMarketAgent
Direct answer
McDonald's operates a highly resilient, asset-heavy, heavily franchised model. It functions largely as a real estate and royalty collection business, resulting in industry-leading operating margins (45%+) and massive, consistent free cash flow generation. We initiate at Strong Buy based on a 49.37% discount to our $423.76 fair value midpoint. Fair value range: low $317, high $531, with mid-point at $424.
Stock analysis

MCD McDonald's Corporation fair value $424–$531

MCD
By StockMarketAgent.AI team· supervised by
تحلیل شد: 2026-05-08به‌روزرسانی بعدی: 2026-08-08Methodology v2.4Archetype: Mature compounderNYSE · Consumer Discretionary
View archive
قیمت
$283.70
▲ +140.06 (+49.37%)
ارزش منصفانه
$424
$424–$531
رتبه‌بندی
خرید قوی
confidence 88/100
پتانسیل رشد
+49.4%
upside to fair value
حاشیه ایمنی
$360.20
buy below · 15%
ارزش بازار
$201.7B
P/E fwd 19.9
منبع انگلیسیFA
منبع انگلیسی تا زمان ترجمه نمایش داده می‌شود
این گزارش هنوز ترجمه نشده است. پس از چند دقیقه، زمانی که صف ترجمه به‌روز شد، صفحه را تازه کنید.

§1 خلاصه اجرایی

  • Massive FCF generation ($7.1B+) via 95%+ franchised structure.
  • Durable 45%+ operating margins isolate parent from direct food/labor inflation.
  • Current valuation represents an asymmetric entry point into a mature compounder.
  • Strong Buy-side consensus of $344.55 severely discounts the long-tail terminal value.
Fair value
$424
Margin of safety
+33.1%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$283.70Price
FV $423.76
High $530.94

McDonald's operates a highly resilient, asset-heavy, heavily franchised model. It functions largely as a real estate and royalty collection business, resulting in industry-leading operating margins (45%+) and massive, consistent free cash flow generation. We initiate at Strong Buy based on a 49.37% discount to our $423.76 fair value midpoint.

  • Intangible Assets (Global Brand Recognition)
    Intangible Assets (Global Brand Recognition)
  • Cost Advantage (Unmatched Supply Chain
    Cost Advantage (Unmatched Supply Chain Scale)
  • Cycle upside
    Consumers prioritize convenience and value, accelerating digital and delivery adoption. Commodity deflation boosts franchisee profitability, spurring rapid global unit expansion.

§2 سناریوی نزولی

A severe macro shock hitting lower-income consumers drops comparable sales by 3-5%, forcing deep promotional discounting. Franchisee margins contract, stalling unit growth. However, core FCF remains positive due to the asset-light royalty structure, averting a liquidity cliff but capping near-term equity upside.

چگونگی شکست این تز

Severe Franchisee Rebellion

· Low

Persistent inflation squeezes franchisee unit economics, halting global unit expansion and forcing parent rent and royalty concessions.

FV impact
-25%
Trigger
24-36 Months

Permanent Traffic Loss

· Medium

Aggressive pricing overshoots core low-income demographic tolerance, leading to structural, unrecoverable share loss to grocery or at-home eating.

FV impact
-15%
Trigger
12-24 Months

Debt Refinancing Crisis

· Low

Higher-for-longer interest rates significantly increase servicing costs on MCD's massive $54B debt load, threatening dividend growth and buyback capacity.

FV impact
-10%
Trigger
36-48 Months
سیگنال‌های هشدار اولیه برای پایش
معیارفعلیآستانه فعال‌سازی
Sequential quarters of negative global comparable guest counts.MonitorDeterioration versus the report thesis
Franchisee cash flow metrics dropping materially below historical averages.MonitorDeterioration versus the report thesis
Material deceleration in net new restaurant openings.MonitorDeterioration versus the report thesis
Sustained inability to pass through food and paper cost inflation.MonitorDeterioration versus the report thesis
Increase in leverage ratio beyond management's target range due to buyback funding.MonitorDeterioration versus the report thesis

§3 تاریخچه مالی

صورت سود و زیان — شش دوره اخیر
ردیفT−0T−1T−2T−3نرخ رشد سالانه مرکب
دوره2022-12-312023-12-312024-12-312025-12-31Trend
درآمد$23.18B$25.50B$25.92B$26.89B+5.1%
سود ناخالص$13.21B$14.56B$14.71B$15.43B+5.3%
سود عملیاتی$10.35B$11.75B$11.85B$12.39B+6.2%
سود خالص$6.18B$8.47B$8.22B$8.56B+11.5%
EPS (رقیق‌شده)$8.33$11.56$11.39$11.95+12.8%
EBITDA$10.90B$13.86B$13.95B$14.68B+10.4%
تحقیق و توسعه
هزینه‌های عمومی و فروش$2.49B$2.44B$2.41B$2.58B+1.2%

امتیازات کیفیت

امتیاز Piotroski F
6 / 9
ترکیب کیفیت ۰–۹
امتیاز Altman Z
4.77
ریسک ورشکستگی (>۳ ایمن)
امتیاز Beneish M
-2.61
ریسک دستکاری سود
OCF / سود خالص
1.23×
>۱ نشان‌دهنده کیفیت بالای سود
دروازه کیفیت حسابداری
Pass
دروازه تعدیل‌شده بخشی
ROIC
18.6%
بازده سرمایه‌گذاری‌شده
بخش ۳

Numbers analysis

جریان نقدی

Cash-flow quality is reflected in the OCF / net income, accounting-quality, and ROIC rows above.

تخصیص سرمایه

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

مشترکان فردی — از §۴ به بعد11 بخش بیشتر

تحلیل کامل را بخوانید — 11 بخش بیشتر.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

گزارش کامل برای هر نماد تحت پوشش
بایگانی ۲۴ ماه رتبه‌بندی
بریفینگ‌های فهرست مشاهده + هشدارهای تغییر رتبه
خروجی PDF + DOCX به هر زبان
شروع آزمایش رایگان
قابل لغو در هر زمان.
FAQ

MCD — frequently asked questions

  1. Based on our latest independent analysis, MCD looks meaningfully undervalued. The current price is $284 versus a composite fair-value midpoint of $424 (range $317–$531), which implies roughly 49.4% upside to the midpoint.