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 fair value $317–$531

By StockMarketAgent.AI team· supervised by
Geanalyseerd: 2026-05-08Volgende update: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
Koers
$283.70
▲ +140.06 (+49.37%)
Fair value
$424
$317–$531
Beoordeling
Sterk kopen
confidence 88/100
Opwaarts potentieel
+49.4%
upside to fair value
Veiligheidsmarge
$360.20
MoS level · 15%
Marktkapitalisatie
$201.7B
P/E fwd 19.9
Engelse bronNL
Engelse bron wordt weergegeven terwijl we vertalen
Dit rapport is nog niet vertaald. Vernieuw over een paar minuten zodra de vertaalwachtrij is bijgewerkt.

§1 Samenvatting

  • 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 internal valuation cross-checks 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 research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$283.70Price
Low $316.97
Mid $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 Berenscenario

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 FCFFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. remains positive due to the asset-light royalty structure, averting a liquidity cliff but capping near-term equity upside.

Hoe deze these kan breken

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
Vroege waarschuwingssignalen om te volgen
MetriekHuidigTrigger-drempel
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 Financiële historie

Winst-en-verliesrekening — laatste zes perioden

Post2022-12-312023-12-312024-12-312025-12-31Trend
Omzet$23.18B$25.50B+10.0%$25.92B+1.6%$26.89B+3.7%+5.1%
Brutowinst$13.21B$14.56B$14.71B$15.43B+5.3%
Bedrijfsresultaat$10.35B$11.75B$11.85B$12.39B+6.2%
Nettowinst$6.18B$8.47B+37.1%$8.22B-3.0%$8.56B+4.1%+11.5%
WPA (verwaterd)$8.33$11.56$11.39$11.95+12.8%
EBITDA$10.90B$13.86B$13.95B$14.68B+10.4%
R&D
VAA$2.49B$2.44B$2.41B$2.58B+1.2%

Kwaliteitsscores

Piotroski F-score
6 / 9
0–9 kwaliteitscomposiet
Altman Z-score
4.77
Faillissementsrisico (>3 veilig)
Beneish M-score
-2.61
Risico op winstmanipulatie
OCF / Nettowinst
1.23×
>1 wijst op hoge winstkwaliteit
Drempel boekhoudkwaliteit
Pass
Sector-aangepaste drempel
ROIC
18.6%
Rendement op geïnvesteerd kapitaal
Individuele abonnees — vanaf §411 extra secties

Lees de volledige analyse — 11 extra secties.

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

Volledig rapport voor elke gedekte ticker
24 maanden rating-archief
Watchlist-briefings + rating-wijzigingsmeldingen
PDF + DOCX-export in elke taal
Start gratis proefperiode
Op elk moment opzegbaar.
INCOME STATEMENT FAQ

MCD income statement questions

  1. Our financial-history view of MCD (MCD) covers revenue, gross profit, operating income, and net income across the past five fiscal years, with year-over-year growth and margin context for each line.
FAQ

MCD — frequently asked questions

  1. Based on our latest 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.
Related coverage

Names readers of MCD also follow

Same archetype: mature-compounder