Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	9.7	24.6	2.6
Yum China Holdings, Inc.	8.6	17.8	2.8
Mediana / Yum China Holdings, Inc.	1.1	1.4	0.9

---

Pozostałe spółki z branży Restaurants

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
RCI Hospitality Holdings, Inc.	0KT6.L	355	10.5	48.4	1.3	London Stock Exchange
China Quanjude(Group) Co.,Ltd.	002186.SZ	464	37.2	139.5	3.8	Shenzhen
Yum China Holdings, Inc.	0M30.L	17,221	8.8	18.2	2.9	London Stock Exchange
Cloud Live Technology Group Co.,Ltd.	002306.SZ	229	-47.4	-60.4	-63.2	Shenzhen
Café de Coral Holdings Limited	0341.HK	517	3.4	14.4	1.4	HKSE
Ajisen (China) Holdings Limited	0538.HK	117	14.5	-37.3	0.3	HKSE
Fairwood Holdings Limited	0052.HK	90	0.1	22.4	1.0	HKSE
Xiabuxiabu Catering Management (China) Holdings Co., Ltd.	0520.HK	106	-0.9	-1.7	0.9	HKSE
Lippo China Resources Limited	0156.HK	84	5.3	-0.9	0.4	HKSE
Xi'an Catering Co., Ltd.	000721.SZ	691	-66.4	-38.5	17.9	Shenzhen
Darden Restaurants, Inc.	0I77.L	25,589	11.0	24.6	11.2	London Stock Exchange
Chipotle Mexican Grill, Inc.	0HXW.L	76,604	29.5	47.4	21.2	London Stock Exchange
Hi-Lai Foods Co., Ltd	1268.TWO	221	4.4	15.6	2.6	Taipei Exchange
DPC Dash Ltd	1405.HK	1,685	28.3	222.6	5.5	HKSE
Hiramatsu Inc.	2764.T	67	33.5	6.3	1.6	Tokyo
Bafang Yunji International Company Limited	2753.TW	418	7.2	19.3	3.3	Taiwan
Nayuki Holdings Limited	2150.HK	364	-10.0	-2.1	0.5	HKSE
Tam Jai International Co. Limited	2217.HK	269	13.6	26.4	1.3	HKSE
Fujio Food Group Inc.	2752.T	403	38.6	212.4	7.1	Tokyo
Amiyaki Tei Co., Ltd.	2753.T	213	11.5	17.5	1.4	Tokyo
Louisa Professional Coffee Ltd.	2758.TWO	72	1.1	23.8	3.4	Taipei Exchange
Wowprime Corp.	2727.TW	697	4.6	15.3	5.5	Taiwan
YoungQin International Co., Ltd.	2755.TWO	153	13.7	24.5	5.2	Taipei Exchange
TTFB Company Limited	2729.TWO	281	5.4	23.2	3.2	Taipei Exchange
An-Shin Food Services Co.,Ltd.	1259.TWO	62	0.1	41.6	0.7	Taipei Exchange
Kimly Limited	1D0.SI	318	6.9	12.4	2.2	Stock Exchange of Singapore
Koshidaka Holdings Co., Ltd.	2157.T	643	7.1	15.3	2.7	Tokyo
Y's Table Corporation	2798.T	68	30.9	37.6	14.4	Tokyo
Kura Sushi Asia Co., Ltd.	2754.TWO	140	1.6	35.1	2.3	Taipei Exchange
EAT&HOLDINGS Co.,Ltd	2882.T	161	6.8	25.9	2.1	Tokyo
Tofu Restaurant Co., Ltd.	2752.TWO	192	7.2	13.5	4.1	Taipei Exchange
TORIDOLL Holdings Corporation	3397.T	2,580	5.8	219.8	4.4	Tokyo
DD Holdings Co.,Ltd.	3073.T	187	3.9	12.3	3.6	Tokyo
kaihan co.,Ltd.	3133.T	276	-101.9	-52.8	26.3	Tokyo
j-Group Holdings Corp.	3063.T	62	5.4	16.0	3.8	Tokyo
Yossix Holdings Co.,Ltd.	3221.T	179	12.4	14.6	2.2	Tokyo
WDI Corporation	3068.T	129	9.8	20.1	2.9	Tokyo
BRONCO BILLY Co., LTD.	3091.T	369	19.8	36.2	2.8	Tokyo
Gourmet Master Co. Ltd.	2723.TW	511	4.7	25.3	1.3	Taiwan
The Monogatari Corporation	3097.T	1,056	11.2	24.1	3.8	Tokyo
Choushimaru Co.,Ltd.	3075.T	131	14.3	27.3	2.2	Tokyo
Chikaranomoto Holdings Co.,Ltd.	3561.T	295	14.4	24.9	4.1	Tokyo
Metaplanet Inc.	3350.T	7,110	-127.8	404.6	11.3	Tokyo
KOMEDA Holdings Co., Ltd.	3543.T	946	9.7	23.2	3.0	Tokyo
Kyochon Food&Beverage Co., Ltd.	339770.KS	205	8.7	62.1	0.8	KSE
Balnibarbi Co.,Ltd.	3418.T	89	13.5	39.1	2.3	Tokyo
create restaurants holdings inc.	3387.T	2,074	10.2	52.4	7.3	Tokyo
Food & Life Companies Ltd.	3563.T	5,722	9.2	40.1	9.0	Tokyo
Yakiniku Sakai Holdings Inc.	2694.T	116	26.8	-27.2	2.5	Tokyo
Kushikatsu Tanaka Holdings Co.	3547.T	92	11.0	39.7	5.3	Tokyo
HOTLAND Co.,Ltd.	3196.T	298	11.7	36.3	3.9	Tokyo
Berjaya Food Bhd	5196.KL	117	2.1	-3.6	1.5	Kuala Lumpur
ABR Holdings Limited	533.SI	66	8.2	23.3	0.9	Stock Exchange of Singapore
Skylark Holdings Co., Ltd.	3197.T	4,762	8.0	46.4	4.0	Tokyo
OOTOYA Holdings Co., Ltd.	2705.T	266	20.1	31.3	8.5	Tokyo
SFP Holdings Co., Ltd.	3198.T	357	18.5	33.6	5.7	Tokyo
Saint Marc Holdings Co., Ltd.	3395.T	351	6.2	19.1	1.6	Tokyo
Kura Sushi,Inc.	2695.T	963	9.1	48.8	2.3	Tokyo
JFLA Holdings Inc.	3069.T	56	-2.4	12.6	1.1	Tokyo
Pepper Food Service Co., Ltd.	3053.T	83	56.9	353.0	4.1	Tokyo
Maruchiyo Yamaokaya Corporation	3399.T	378	13.6	20.4	8.7	Tokyo
Towa Food Service Co., Ltd.	3329.T	118	15.4	23.1	2.4	Tokyo
Kichiri & Co., Ltd.	3082.T	70	9.5	28.7	5.2	Tokyo
Chimney Co., Ltd.	3178.T	165	14.7	22.0	3.9	Tokyo
Hub Co., Ltd.	3030.T	66	16.4	21.2	3.3	Tokyo
DOUTOR NICHIRES Holdings Co., Ltd.	3087.T	800	11.7	16.8	1.1	Tokyo
McDonald's Holdings Company (Japan), Ltd.	2702.T	5,526	12.9	24.2	3.1	Tokyo
AP Holdings Co.,Ltd.	3175.T	81	12.7	-313.6	-228.0	Tokyo
Torikizoku Holdings Co.,Ltd.	3193.T	257	14.4	20.1	4.0	Tokyo
Americana Restaurants International PLC	6015.SR	5,375	9.3	31.6	12.0	Saudi
Guangzhou Restaurant Group Company Limited	603043.SS	1,238	13.9	19.1	2.2	Shanghai
Haidilao International Holding Ltd.	6862.HK	10,403	9.1	15.9	7.2	HKSE
Asakuma Co.,Ltd	7678.T	163	156.6	40.8	7.5	Tokyo
NATTY SWANKY holdings Co.,Ltd.	7674.T	56	47.1	-30.3	3.6	Tokyo
Mercuries F&B Co., Ltd.	7705.TWO	196	5.4	19.8	4.6	Taipei Exchange
Colowide Co.,Ltd.	7616.T	1,391	3.3	145.2	2.3	Tokyo
Mos Food Services, Inc.	8153.T	799	14.0	35.8	2.1	Tokyo
Raydan Food Company	6012.SR	61	-3.0	-3.0	2.7	Saudi
Hiday Hidaka Corp.	7611.T	849	20.8	30.6	4.8	Tokyo
Kourakuen Holdings Corporation	7554.T	136	17.6	21.0	2.9	Tokyo
Xinjiang Bai Hua Cun Pharma Tech Co.,Ltd	600721.SS	389	27.9	65.9	3.5	Shanghai
Ten Allied Co.,Ltd.	8207.T	77	24.5	72.2	3.6	Tokyo
Anrakutei Co., Ltd.	7562.T	116	6.8	28.4	2.2	Tokyo
Tai Hing Group Holdings Limited	6811.HK	112	0.4	14.4	1.0	HKSE
Jhu Jian Catering Co., Ltd.	7723.TWO	82	0.7	13.9	2.0	Taipei Exchange
Zensho Holdings Co., Ltd.	7550.T	9,344	8.4	32.5	5.3	Tokyo
Alamar Foods Company	6014.SR	380	9.7	36.6	4.7	Saudi
Ichibanya Co., Ltd.	7630.T	1,009	26.7	47.1	4.7	Tokyo
ATOM Corporation	7412.T	886	-98.8	237.9	17.3	Tokyo
Watami Co., Ltd.	7522.T	281	9.3	11.5	1.5	Tokyo
RIDE ON EXPRESS HOLDINGS Co., Ltd.	6082.T	68	15.6	29.3	1.2	Tokyo
ROYAL HOLDINGS Co., Ltd.	8179.T	907	7.0	24.2	2.6	Tokyo
Herfy Food Services Company	6002.SR	422	10.4	-11.9	1.5	Saudi
Ringer Hut Co., Ltd.	8200.T	398	26.3	58.3	4.1	Tokyo
Kappa Create Co., Ltd.	7421.T	518	23.9	70.9	6.8	Tokyo
Development Works Food Co. Ltd	6013.SR	87	14.2	2,350.2	10.8	Saudi
Saizeriya Co.,Ltd.	7581.T	1,717	9.9	23.9	2.2	Tokyo
UMENOHANA Co., Ltd.	7604.T	51	-6.4	17.9	3.1	Tokyo
Hamayuu Co.,Ltd.	7682.T	63	29.6	116.5	5.7	Tokyo
Hurxley Corporation	7561.T	79	-3.6	9.4	0.5	Tokyo
Genki Sushi Co., Ltd.	9828.T	516	8.7	14.3	4.2	Tokyo
KOZO Holdings Co.,Ltd.	9973.T	62	-17.1	-6.3	187.4	Tokyo
Sagami Holdings Corporation	9900.T	366	22.5	37.7	2.9	Tokyo
Gourmet Kineya Co.,Ltd.	9850.T	151	6.8	33.8	2.4	Tokyo
Kisoji Co., Ltd.	8160.T	467	16.9	20.5	2.1	Tokyo
Arcos Dorados Holdings Inc.	ARCO	1,645	0.1	10.8	3.2	New York Stock Exchange
Yoshinoya Holdings Co., Ltd.	9861.T	1,405	16.4	52.8	3.1	Tokyo
SRS Holdings Co.,Ltd.	8163.T	356	11.2	53.7	3.0	Tokyo
Hachi-Ban Co., Ltd.	9950.T	70	17.5	42.5	2.7	Tokyo
Matsuya Foods Holdings Co., Ltd.	9887.T	791	9.5	50.5	2.4	Tokyo
Helens International Holdings Company Limited	9869.HK	224	27.4	-20.1	1.4	HKSE
Alsea, S.A.B. de C.V.	ALSEA.MX	2,241	-0.2	54.0	4.5	Mexico
Daisyo Corporation	9979.T	163	9.2	19.5	2.1	Tokyo
Gift Holdings Inc.	9279.T	472	21.1	40.7	8.3	Tokyo
Ohsho Food Service Corp.	9936.T	1,357	17.5	25.7	2.8	Tokyo
Jiumaojiu International Holdings Limited	9922.HK	507	2.4	58.6	1.0	HKSE
Yum China Holdings, Inc.	9987.HK	17,284	9.0	18.4	2.9	HKSE
Super Hi International Holding Ltd.	9658.HK	1,253	8.7	50.8	3.1	HKSE
Barbeque Nation Hospitality Ltd.	BARBEQUE.BO	144	2.6	-46.3	3.5	Bombay Stock Exchange
Flanigan's Enterprises, Inc.	BDL	54	0.8	17.2	0.9	American Stock Exchange
Barbeque Nation Hospitality Ltd.	BARBEQUE.NS	144	2.6	-46.3	3.5	National Stock Exchange of India
After You Public Company Limited	AU.BK	165	9.0	16.5	4.4	Thailand
BJ's Restaurants, Inc.	BJRI	1,039	5.6	45.3	2.7	NASDAQ Global Select
Biglari Holdings Inc.	BH-A	887	-26.9	-11.0	0.8	New York Stock Exchange
Biglari Holdings Inc.	BH	901	-26.9	-11.0	0.8	New York Stock Exchange
Bloomin' Brands, Inc.	BLMN	865	-1.5	-379.4	2.0	NASDAQ Global Select
Coffee Day Enterprises Limited	COFFEEDAY.BO	88	-1.5	-13.6	0.3	Bombay Stock Exchange
Compass Group PLC	CPG.L	58,222	14.0	38.0	6.2	London Stock Exchange
Chipotle Mexican Grill, Inc.	C9F.DE	89,946	37.0	58.3	24.5	Frankfurt Stock Exchange
The Cheesecake Factory Incorporated	CAKE	3,230	10.9	18.1	0.0	NASDAQ Global Select
CAVA Group, Inc.	CAVA	9,551	64.1	60.4	11.8	New York Stock Exchange
Dutch Bros Inc.	BROS	11,407	56.6	195.3	14.2	New York Stock Exchange
Collins Foods Limited	CKF.AX	715	2.3	22.5	2.6	Australian Securities Exchange
Cannae Holdings, Inc.	CNNE	1,331	-4.0	-3.9	0.7	New York Stock Exchange
Cracker Barrel Old Country Store, Inc.	CBRL	1,509	1.8	37.5	2.9	NASDAQ Global Select
Chipotle Mexican Grill, Inc.	CMG	76,611	29.5	47.4	21.2	New York Stock Exchange
Coffee Day Enterprises Limited	COFFEEDAY.NS	88	-1.5	-13.6	0.3	National Stock Exchange of India
AmRest Holdings SE	EAT.WA	954	-1.8	535.5	2.2	Warsaw Stock Exchange
Devyani International Limited	DEVYANI.BO	2,348	20.7	1,390.7	18.9	Bombay Stock Exchange
Elior Group SA	ELIOR.PA	838	-2.4	-15.6	0.8	Paris
Domino's Pizza Group plc	DOM.L	1,369	3.0	11.2	-12.3	London Stock Exchange
Dine Brands Global, Inc.	DIN	418	-5.5	7.1	-1.8	New York Stock Exchange
Brinker International, Inc.	EAT	8,095	9.5	24.0	30.9	New York Stock Exchange
Dangee Dums Limited	DANGEE.NS	54	62.6	-111.0	3.7	National Stock Exchange of India
PT Champ Resto Indonesia Tbk	ENAK.JK	95	3.1	85.0	5.3	Jakarta Stock Exchange
Domino's Pizza, Inc.	DPZ	15,538	11.4	26.2	-7.2	New York Stock Exchange
Devyani International Limited	DEVYANI.NS	2,353	20.7	1,390.7	18.9	National Stock Exchange of India
AmRest Holdings SE	EAT.MC	961	-1.8	536.4	2.2	Madrid Stock Exchange
Darden Restaurants, Inc.	DRI	25,666	11.0	24.6	11.2	New York Stock Exchange
Domino's Pizza Enterprises Limited	DMP.AX	1,055	2.4	114.2	2.9	Australian Securities Exchange
Denny's Corporation	DENN	239	-3.2	13.0	-6.1	NASDAQ Capital Market
DP Poland Plc	DPP.L	136	27.9	-30.0	2.1	London Stock Exchange
Fuller, Smith & Turner P.L.C.	FSTA.L	441	2.3	17.2	0.8	London Stock Exchange
First Watch Restaurant Group, Inc.	FWRG	1,057	3.7	77.1	1.6	NASDAQ Global Select
FAT Brands Inc.	FATBB	51	3.7	-0.0	-0.0	NASDAQ Capital Market
PT Fast Food Indonesia Tbk	FAST.JK	68	0.4	-1.4	22.4	Jakarta Stock Exchange
HelloFresh SE	HFG.DE	1,708	9.2	-7.5	1.7	Frankfurt Stock Exchange
J D Wetherspoon plc	JDW.L	1,138	-1.4	14.1	2.2	London Stock Exchange
Ibersol, S.G.P.S., S.A.	IBS.LS	478	2.1	28.2	1.1	Lisbon
Jack in the Box Inc.	JACK	389	-20.4	-9.4	-0.4	NASDAQ Global Select
Mitchells & Butlers plc	MAB.L	2,298	0.6	11.3	0.7	London Stock Exchange
Marston's PLC	MARS.L	361	-4.8	-40.0	0.4	London Stock Exchange
McDonald's Corporation	MDO.DE	211,396	11.1	25.4	-60.0	Frankfurt Stock Exchange
El Pollo Loco Holdings, Inc.	LOCO	344	1.3	12.7	1.2	NASDAQ Global Select
Loungers plc	LGRS.L	481	3.9	37.5	2.2	London Stock Exchange
McDonald's Corporation	MCD.BA	213,060	11.5	0.3	-0.6	Buenos Aires
International Meal Company Alimentação S.A.	MEAL3.SA	62	-2.9	-4.5	0.3	São Paulo
PT. Map Boga Adiperkasa Tbk	MAPB.JK	262	10.6	-25.6	3.0	Jakarta Stock Exchange
MK Restaurant Group Public Company Limited	M.BK	464	3.0	9.9	1.0	Thailand
McDonald's Corporation	MCD	210,860	11.3	25.5	-60.3	New York Stock Exchange
Jubilant FoodWorks Limited	JUBLFOOD.BO	5,469	26.4	218.4	21.9	Bombay Stock Exchange
McDonald's Corp	MCDS.NE	207,953	11.7	25.1	-59.3	NEO
Jubilant FoodWorks Limited	JUBLFOOD.NS	5,467	26.4	218.4	21.9	National Stock Exchange of India
Kura Sushi USA, Inc.	KRUS	1,083	361.6	-95.8	4.5	NASDAQ Global Market
NoHo Partners Oyj	NOHO.HE	229	-0.1	14.6	2.3	Helsinki
Nathan's Famous, Inc.	NATH	445	14.5	19.0	-27.7	NASDAQ Global Select
MK Restaurant Group Public Company Limited	M-R.BK	464	3.0	9.9	1.0	Thailand
MTY Food Group Inc.	MTY.TO	728	-1.5	109.1	1.1	Toronto Stock Exchange
Pizza Pizza Royalty Corp.	PZA.TO	272	10.8	16.1	1.6	Toronto Stock Exchange
Potbelly Corporation	PBPB	379	9.3	8.3	6.1	NASDAQ Global Select
Restaurant Brands International Inc.	QSR	22,365	2.4	22.5	6.9	New York Stock Exchange
Restaurant Brands International Limited Partnership	QSP-UN.TO	30,661	2.4	22.5	6.9	Toronto Stock Exchange
Portillo's Inc.	PTLO	782	1.5	25.9	1.8	NASDAQ Global Select
Restaurant Brands International Inc.	QSR.TO	22,363	2.5	22.5	6.8	Toronto Stock Exchange
Papa John's International, Inc.	PZZA	1,634	3.1	20.6	-3.7	NASDAQ Global Select
Sweetgreen, Inc.	SG	1,689	-63.6	-17.5	3.6	New York Stock Exchange
Sapphire Foods India Limited	SAPPHIRE.NS	1,205	18.8	563.2	7.8	National Stock Exchange of India
Restaurant Brands New Zealand Limited	RBD.NZ	234	-3.2	14.1	1.2	NZSE
Restaurant Brands Asia Limited	RBA.BO	567	13.9	-18.8	4.5	Bombay Stock Exchange
Restaurant Brands Asia Limited	RBA.NS	566	13.9	-18.8	4.5	National Stock Exchange of India
Sapphire Foods India Limited	SAPPHIRE.BO	1,209	18.8	563.2	7.8	Bombay Stock Exchange
Red Robin Gourmet Burgers, Inc.	RRGB	121	-83.9	-1.1	-1.0	NASDAQ Global Select
RCI Hospitality Holdings, Inc.	RICK	357	10.5	48.4	1.3	NASDAQ Global Market
Starbucks Corporation	SBUX.NE	106,589	12.7	6.9	-2.8	NEO
Retail Food Group Limited	RFG.AX	82	1.1	13.6	0.6	Australian Securities Exchange
Shake Shack Inc.	SHAK	5,685	39.0	432.9	11.4	New York Stock Exchange
Starbucks Corporation	SBUX	106,993	12.7	33.2	-13.6	NASDAQ Global Select
Starbucks Corporation	SRB.DE	107,578	12.8	32.9	-13.5	Frankfurt Stock Exchange
SSP Group plc	SSPG.L	2,030	-0.7	49.1	5.9	London Stock Exchange
Speciality Restaurants Limited	SPECIALITY.BO	72	6.1	28.2	1.9	Bombay Stock Exchange
S&P Syndicate Public Company Limited	SNP.BK	157	4.1	11.8	1.9	Thailand
The ONE Group Hospitality, Inc.	STKS	145	-4.5	-5.7	3.2	NASDAQ Capital Market
TH International Limited	THCH	97	3.4	-4.4	-2.2	NASDAQ Capital Market
Speciality Restaurants Limited	SPECIALITY.NS	72	6.1	28.2	1.9	National Stock Exchange of India
Yum! Brands, Inc.	TGR.DE	41,598	10.8	27.9	-5.1	Frankfurt Stock Exchange
Compass Group PLC	XGR2.DE	57,606	14.5	39.8	6.3	Frankfurt Stock Exchange
Young & Co.'s Brewery, P.L.C.	YNGA.L	694	2.2	43.5	0.8	London Stock Exchange
Young & Co.'s Brewery, P.L.C.	YNGN.L	701	2.2	28.1	0.5	London Stock Exchange
Westlife Foodworld Limited	WESTLIFE.NS	1,384	30.1	932.5	18.8	National Stock Exchange of India
Texas Roadhouse, Inc.	TXRH	12,647	16.6	28.9	9.1	NASDAQ Global Select
Westlife Foodworld Limited	WESTLIFE.BO	1,382	30.1	932.5	18.8	Bombay Stock Exchange
The Wendy's Company	WEN	2,241	-3.0	13.2	19.4	NASDAQ Global Select
Wingstop Inc.	WING	9,101	32.7	60.0	-14.5	NASDAQ Global Select
Tokyo Kaikan Co., Ltd.	9701.T	88	1.7	14.2	1.2	Tokyo
Ukai Co.,Ltd.	7621.T	139	27.1	145.8	4.2	Tokyo
Yum! Brands, Inc.	YUM	41,764	9.8	28.0	-5.1	New York Stock Exchange
KAIRIKIYA CO LTD	5891.T	77	13.0	21.6	2.3	Tokyo
Yum China Holdings, Inc.	YUMC	17,158	8.8	18.2	2.9	New York Stock Exchange