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
Analisado: 2026-05-08Próxima atualização: 2026-08-08Methodology v2.4Archetype: Mature compounderNYSE · Consumer Discretionary
View archive
Preço
$283.70
▲ +140.06 (+49.37%)
Valor justo
$424
$424–$531
Classificação
Compra forte
confidence 88/100
Potencial de alta
+49.4%
upside to fair value
Margem de segurança
$360.20
buy below · 15%
Capitalização de mercado
$201.7B
P/E fwd 19.9
Fonte em inglêsPT
Exibindo a fonte em inglês enquanto traduzimos
Este relatório ainda não foi traduzido. Atualize em alguns minutos assim que a fila de tradução recuperar o atraso.

§1 Resumo executivo

  • 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 Cenário pessimista

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.

Como esta tese pode falhar

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
Sinais de alerta antecipado para monitorar
MétricaAtualLimite de gatilho
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 Histórico financeiro

Demonstração de resultados — últimos seis períodos
ItemT−0T−1T−2T−3CAGR
Período2022-12-312023-12-312024-12-312025-12-31Trend
Receita$23.18B$25.50B$25.92B$26.89B+5.1%
Lucro bruto$13.21B$14.56B$14.71B$15.43B+5.3%
Lucro operacional$10.35B$11.75B$11.85B$12.39B+6.2%
Lucro líquido$6.18B$8.47B$8.22B$8.56B+11.5%
LPA (diluído)$8.33$11.56$11.39$11.95+12.8%
EBITDA$10.90B$13.86B$13.95B$14.68B+10.4%
P&D
SG&A$2.49B$2.44B$2.41B$2.58B+1.2%

Pontuações de qualidade

Piotroski F-score
6 / 9
Composto de qualidade 0–9
Altman Z-score
4.77
Risco de falência (>3 seguro)
Beneish M-score
-2.61
Risco de manipulação de lucros
OCF / Lucro líquido
1.23×
>1 indica alta qualidade dos lucros
Limite de qualidade contábil
Pass
Limite ajustado ao setor
ROIC
18.6%
Retorno sobre o capital investido
Seção 3

Numbers analysis

Fluxo de caixa

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

Alocação de capital

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

Assinantes individuais — a partir do §411 seções a mais

Leia a análise completa — 11 seções a mais.

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

Relatório completo para cada ticker coberto
24 meses de arquivo de classificações
Briefings da lista de acompanhamento + alertas de mudança de classificação
Exportação PDF + DOCX em qualquer idioma
Iniciar teste grátis
Cancele a qualquer momento.
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.