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
Đã phân tích: 2026-05-08Cập nhật tiếp theo: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
Giá
$283.70
▲ +140.06 (+49.37%)
Giá trị hợp lý
$424
$317–$531
Khuyến nghị
Mua mạnh
confidence 88/100
Tiềm năng tăng
+49.4%
upside to fair value
Biên an toàn
$360.20
MoS level · 15%
Vốn hóa thị trường
$201.7B
P/E fwd 19.9
Dự phòng tiếng AnhVI
Hiển thị bản gốc tiếng Anh trong khi đang dịch
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.

§1 Tóm tắt điều hành

  • 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 Kịch bản tiêu cực

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.

Các cách luận điểm này có thể đổ vỡ

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
Tín hiệu cảnh báo sớm cần theo dõi
Chỉ sốHiện tạiNgưỡng kích hoạt
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 Lịch sử tài chính

Báo cáo kết quả kinh doanh — sáu kỳ gần nhất
Khoản mụcT−0T−1T−2T−3CAGR
Kỳ2022-12-312023-12-312024-12-312025-12-31Trend
Doanh thu$23.18B$25.50B$25.92B$26.89B+5.1%
Lợi nhuận gộp$13.21B$14.56B$14.71B$15.43B+5.3%
Lợi nhuận hoạt động$10.35B$11.75B$11.85B$12.39B+6.2%
Lợi nhuận ròng$6.18B$8.47B$8.22B$8.56B+11.5%
EPS (pha loãng)$8.33$11.56$11.39$11.95+12.8%
EBITDA$10.90B$13.86B$13.95B$14.68B+10.4%
R&D
SG&A$2.49B$2.44B$2.41B$2.58B+1.2%

Điểm chất lượng

Điểm Piotroski F
6 / 9
Điểm chất lượng tổng hợp 0–9
Điểm Altman Z
4.77
Rủi ro phá sản (>3 an toàn)
Điểm Beneish M
-2.61
Rủi ro thao túng lợi nhuận
OCF / Lợi nhuận ròng
1.23×
>1 cho thấy chất lượng lợi nhuận cao
Cổng chất lượng kế toán
Pass
Cổng điều chỉnh theo ngành
ROIC
18.6%
Tỷ suất sinh lời trên vốn đầu tư
Phần 3

Numbers analysis

Dòng tiền

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Phân bổ vốn

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

Người đăng ký cá nhân — từ §411 phần nữa

Đọc phân tích đầy đủ — 11 phần nữa.

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

Báo cáo đầy đủ cho mọi mã được phủ
Lưu trữ khuyến nghị 24 tháng
Bản tin watchlist + cảnh báo thay đổi khuyến nghị
Xuất PDF + DOCX bằng mọi ngôn ngữ
Bắt đầu dùng thử miễn phí
Hủy bất kỳ lúc nào.
INTRINSIC VALUE FAQ

MCD intrinsic value questions

  1. MCD (MCD)'s intrinsic value is triangulated from discounted earnings at two cost-of-equity levels (strict CAPM with raw beta, moderate with adjusted beta), with owner earnings used as a floor for high-growth names.
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