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	-	-	-
Bloomin' Brands, Inc.	-	-	-
Mediana / Bloomin' Brands, Inc.	-	-	-

---

Pozostałe spółki z branży Restaurants

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
S&P Syndicate Public Company Limited	SNP.BK	156	4.4	13.4	1.9	Thailand
Barbeque Nation Hospitality Ltd.	BARBEQUE.NS	139	2.1	-43.0	3.3	National Stock Exchange of India
Yum! Brands, Inc.	YUM	41,761	10.5	29.4	-5.4	New York Stock Exchange
PT. Map Boga Adiperkasa Tbk	MAPB.JK	236	9.8	-22.9	2.7	Jakarta Stock Exchange
Helens International Holdings Company Limited	9869.HK	232	28.8	-21.1	1.5	HKSE
TTFB Company Limited	2729.TWO	276	5.4	22.2	3.0	Taipei Exchange
Kura Sushi,Inc.	2695.T	961	9.2	49.1	2.3	Tokyo
The Cheesecake Factory Incorporated	CAKE	3,193	11.8	19.6	0.0	NASDAQ Global Select
Restaurant Brands International Limited Partnership	QSP-UN.TO	30,469	2.7	23.2	7.1	Toronto Stock Exchange
Yum China Holdings, Inc.	YUMC	17,753	9.5	19.5	3.1	New York Stock Exchange
Berjaya Food Bhd	5196.KL	117	1.8	-3.4	1.7	Kuala Lumpur
McDonald's Corporation	MCD	214,717	11.7	26.3	-62.1	New York Stock Exchange
Biglari Holdings Inc.	BH	905	-27.4	-11.2	0.8	New York Stock Exchange
Chimney Co., Ltd.	3178.T	161	14.8	22.1	3.9	Tokyo
Sagami Holdings Corporation	9900.T	347	22.4	37.8	2.9	Tokyo
Cloud Live Technology Group Co.,Ltd.	002306.SZ	240	-52.4	-63.3	-66.2	Shenzhen
Red Robin Gourmet Burgers, Inc.	RRGB	107	-30.0	-1.6	-1.3	NASDAQ Global Select
SRS Holdings Co.,Ltd.	8163.T	347	11.6	55.4	3.1	Tokyo
JFLA Holdings Inc.	3069.T	56	-2.3	12.8	1.1	Tokyo
Mitchells & Butlers plc	MAB.L	2,292	0.8	10.2	0.6	London Stock Exchange
RCI Hospitality Holdings, Inc.	0KT6.L	355	10.6	48.6	1.3	London Stock Exchange
Sweetgreen, Inc.	SG	1,599	-64.5	-17.7	3.7	New York Stock Exchange
Sapphire Foods India Limited	SAPPHIRE.NS	1,231	19.0	568.9	7.8	National Stock Exchange of India
DD Holdings Co.,Ltd.	3073.T	181	4.0	12.6	3.7	Tokyo
Hi-Lai Foods Co., Ltd	1268.TWO	221	4.4	15.7	2.6	Taipei Exchange
Genki Sushi Co., Ltd.	9828.T	469	8.5	13.9	4.0	Tokyo
Colowide Co.,Ltd.	7616.T	1,354	3.4	146.2	2.4	Tokyo
Mos Food Services, Inc.	8153.T	774	14.1	36.3	2.1	Tokyo
FAT Brands Inc.	FATBP	53	3.7	-0.0	-0.0	NASDAQ Capital Market
Café de Coral Holdings Limited	0341.HK	534	3.7	15.4	1.5	HKSE
Domino's Pizza, Inc.	DPZ	15,955	11.6	26.5	-7.3	New York Stock Exchange
Devyani International Limited	DEVYANI.NS	2,384	20.8	1,396.4	19.0	National Stock Exchange of India
Jhu Jian Catering Co., Ltd.	7723.TWO	79	0.7	26.3	1.9	Taipei Exchange
Zensho Holdings Co., Ltd.	7550.T	8,442	8.2	31.8	5.2	Tokyo
Jubilant FoodWorks Limited	JUBLFOOD.BO	5,234	25.2	208.9	20.9	Bombay Stock Exchange
Restaurant Brands International Inc.	QSR.TO	22,127	2.8	23.2	7.1	Toronto Stock Exchange
ROYAL HOLDINGS Co., Ltd.	8179.T	881	7.0	24.3	2.6	Tokyo
Bloomin' Brands, Inc.	BLMN	873	-1.2	-431.2	2.3	NASDAQ Global Select
Koshidaka Holdings Co., Ltd.	2157.T	735	8.4	18.0	3.2	Tokyo
MTY Food Group Inc.	MTY.TO	667	-1.6	108.0	1.1	Toronto Stock Exchange
Haidilao International Holding Ltd.	6862.HK	10,127	8.9	15.5	7.0	HKSE
Mercuries F&B Co., Ltd.	7705.TWO	194	5.4	19.8	4.6	Taipei Exchange
McDonald's Corporation	MCD.BA	216,928	11.9	0.3	-0.7	Buenos Aires
Wowprime Corp.	2727.TW	668	4.3	14.5	5.2	Taiwan
Lippo China Resources Limited	0156.HK	83	5.1	-0.9	0.4	HKSE
Herfy Food Services Company	6002.SR	412	16.0	-11.4	1.7	Saudi
Cracker Barrel Old Country Store, Inc.	CBRL	1,504	2.1	25.9	3.2	NASDAQ Global Select
Texas Roadhouse, Inc.	TXRH	12,468	16.6	28.8	9.1	NASDAQ Global Select
Compass Group PLC	XGR2.DE	58,225	14.5	39.8	6.3	Frankfurt Stock Exchange
McDonald's Corporation	MDO.DE	213,916	11.5	26.1	-61.7	Frankfurt Stock Exchange
Starbucks Corporation	SRB.DE	107,182	13.5	34.2	-14.1	Frankfurt Stock Exchange
Dine Brands Global, Inc.	DIN	390	-5.6	6.7	-1.7	New York Stock Exchange
Nathan's Famous, Inc.	NATH	463	14.6	19.2	-27.9	NASDAQ Global Select
KOZO Holdings Co.,Ltd.	9973.T	82	-46.9	-11.6	345.3	Tokyo
Ibersol, S.G.P.S., S.A.	IBS.LS	474	2.2	47.9	1.2	Lisbon
Flanigan's Enterprises, Inc.	BDL	62	2.6	15.3	1.0	American Stock Exchange
Restaurant Brands International Inc.	QSR	22,137	2.7	23.2	7.1	New York Stock Exchange
create restaurants holdings inc.	3387.T	1,995	10.2	52.5	7.3	Tokyo
Yum! Brands, Inc.	TGR.DE	42,546	12.0	30.1	-5.5	Frankfurt Stock Exchange
Darden Restaurants, Inc.	0I77.L	24,804	10.3	23.4	10.6	London Stock Exchange
Jubilant FoodWorks Limited	JUBLFOOD.NS	5,232	25.2	208.9	20.9	National Stock Exchange of India
The Wendy's Company	WEN	2,127	-3.6	11.7	17.3	NASDAQ Global Select
Americana Restaurants International PLC	6015.SR	5,128	9.2	31.4	12.0	Saudi
Restaurant Brands Asia Limited	RBA.NS	558	14.0	-18.9	4.5	National Stock Exchange of India
Biglari Holdings Inc.	BH-A	907	-27.4	-11.2	0.8	New York Stock Exchange
Alsea, S.A.B. de C.V.	ALSEA.MX	2,136	-0.6	66.3	4.4	Mexico
Pepper Food Service Co., Ltd.	3053.T	86	56.6	346.4	4.0	Tokyo
Darden Restaurants, Inc.	DRI	24,618	10.3	23.4	10.6	New York Stock Exchange
Kimly Limited	1D0.SI	321	6.8	12.2	2.2	Stock Exchange of Singapore
Y's Table Corporation	2798.T	66	30.6	37.3	14.3	Tokyo
Kura Sushi USA, Inc.	KRUS	897	194.7	-94.7	3.9	NASDAQ Global Market
Chipotle Mexican Grill, Inc.	C9F.DE	89,115	37.3	58.7	24.6	Frankfurt Stock Exchange
AmRest Holdings SE	EAT.WA	927	-1.8	529.7	2.2	Warsaw Stock Exchange
NoHo Partners Oyj	NOHO.HE	223	-0.1	14.6	2.3	Helsinki
Asakuma Co.,Ltd	7678.T	158	157.1	40.9	7.6	Tokyo
DPC Dash Ltd	1405.HK	1,611	26.5	209.3	5.1	HKSE
WDI Corporation	3068.T	126	9.7	20.0	2.9	Tokyo
Brinker International, Inc.	EAT	7,355	8.5	22.0	28.3	New York Stock Exchange
CAVA Group, Inc.	CAVA	10,577	79.1	74.2	14.5	New York Stock Exchange
PT Champ Resto Indonesia Tbk	ENAK.JK	94	3.5	-177.9	5.6	Jakarta Stock Exchange
The ONE Group Hospitality, Inc.	STKS	144	-4.2	-6.3	3.5	NASDAQ Capital Market
After You Public Company Limited	AU.BK	161	9.1	16.9	4.4	Thailand
Choushimaru Co.,Ltd.	3075.T	129	14.4	27.5	2.2	Tokyo
Fujio Food Group Inc.	2752.T	389	35.8	197.2	6.6	Tokyo
International Meal Company Alimentação S.A.	MEAL3.SA	64	-2.5	-4.1	0.4	São Paulo
Fairwood Holdings Limited	0052.HK	90	0.2	23.7	1.1	HKSE
Starbucks Corporation	SBUX.NE	108,375	13.6	7.1	-2.9	NEO
Xiabuxiabu Catering Management (China) Holdings Co., Ltd.	0520.HK	114	-0.4	-2.0	1.0	HKSE
Collins Foods Limited	CKF.AX	695	-1.1	78.6	1.7	Australian Securities Exchange
Speciality Restaurants Limited	SPECIALITY.NS	73	6.2	28.5	1.9	National Stock Exchange of India
Maruchiyo Yamaokaya Corporation	3399.T	392	13.6	20.4	8.7	Tokyo
AmRest Holdings SE	EAT.MC	938	-1.8	535.6	2.2	Madrid Stock Exchange
Jiumaojiu International Holdings Limited	9922.HK	527	3.3	67.2	1.2	HKSE
Kappa Create Co., Ltd.	7421.T	498	23.9	70.9	6.8	Tokyo
Yum China Holdings, Inc.	9987.HK	18,006	9.7	19.8	3.1	HKSE
Coffee Day Enterprises Limited	COFFEEDAY.NS	86	-1.8	-12.5	0.3	National Stock Exchange of India
Coffee Day Enterprises Limited	COFFEEDAY.BO	86	-1.8	-12.5	0.3	Bombay Stock Exchange
El Pollo Loco Holdings, Inc.	LOCO	331	1.3	12.6	1.2	NASDAQ Global Select
Yum China Holdings, Inc.	0M30.L	17,893	9.5	19.5	3.1	London Stock Exchange
Restaurant Brands New Zealand Limited	RBD.NZ	225	-3.2	14.0	1.2	NZSE
Gourmet Kineya Co.,Ltd.	9850.T	145	6.5	33.0	2.3	Tokyo
Arcos Dorados Holdings Inc.	ARCO	1,587	-0.4	11.8	3.1	New York Stock Exchange
Amiyaki Tei Co., Ltd.	2753.T	206	11.6	17.6	1.4	Tokyo
Ajisen (China) Holdings Limited	0538.HK	117	14.4	-36.8	0.3	HKSE
Ten Allied Co.,Ltd.	8207.T	76	25.4	75.1	3.8	Tokyo
Louisa Professional Coffee Ltd.	2758.TWO	70	1.2	24.0	3.4	Taipei Exchange
RCI Hospitality Holdings, Inc.	RICK	351	10.6	48.6	1.3	NASDAQ Global Market
YoungQin International Co., Ltd.	2755.TWO	145	12.2	22.1	4.8	Taipei Exchange
ABR Holdings Limited	533.SI	66	8.3	23.5	0.9	Stock Exchange of Singapore
Kura Sushi Asia Co., Ltd.	2754.TWO	137	2.3	-1,896.9	2.4	Taipei Exchange
Tofu Restaurant Co., Ltd.	2752.TWO	187	7.0	13.2	5.0	Taipei Exchange
Marston's PLC	MARS.L	371	-4.7	-41.6	0.4	London Stock Exchange
Young & Co.'s Brewery, P.L.C.	YNGN.L	724	2.5	41.4	0.5	London Stock Exchange
Fuller, Smith & Turner P.L.C.	FSTA.L	428	1.8	11.2	0.7	London Stock Exchange
First Watch Restaurant Group, Inc.	FWRG	1,072	5.2	87.1	1.8	NASDAQ Global Select
Raydan Food Company	6012.SR	60	-3.2	-2.9	3.1	Saudi
Hiday Hidaka Corp.	7611.T	823	20.5	31.2	4.9	Tokyo
Nayuki Holdings Limited	2150.HK	357	-16.1	-2.8	0.7	HKSE
Chikaranomoto Holdings Co.,Ltd.	3561.T	282	13.8	23.7	3.9	Tokyo
Balnibarbi Co.,Ltd.	3418.T	87	13.3	38.4	2.3	Tokyo
Food & Life Companies Ltd.	3563.T	5,554	9.9	42.6	9.6	Tokyo
Matsuya Foods Holdings Co., Ltd.	9887.T	775	9.9	52.2	2.5	Tokyo
An-Shin Food Services Co.,Ltd.	1259.TWO	62	0.1	42.6	0.8	Taipei Exchange
Daisyo Corporation	9979.T	163	9.7	20.3	2.2	Tokyo
Retail Food Group Limited	RFG.AX	83	1.4	14.5	0.6	Australian Securities Exchange
Skylark Holdings Co., Ltd.	3197.T	4,515	7.6	44.7	3.8	Tokyo
Watami Co., Ltd.	7522.T	272	9.2	11.3	1.5	Tokyo
Cannae Holdings, Inc.	CNNE	1,341	-4.1	-4.1	0.8	New York Stock Exchange
Hamayuu Co.,Ltd.	7682.T	61	29.2	115.0	5.7	Tokyo
DOUTOR NICHIRES Holdings Co., Ltd.	3087.T	767	11.5	16.4	1.1	Tokyo
Starbucks Corporation	SBUX	107,611	13.3	34.3	-14.1	NASDAQ Global Select
Devyani International Limited	DEVYANI.BO	2,386	20.8	1,396.4	19.0	Bombay Stock Exchange
Guangzhou Restaurant Group Company Limited	603043.SS	1,262	14.2	19.6	2.3	Shanghai
NATTY SWANKY holdings Co.,Ltd.	7674.T	55	47.0	-30.2	3.6	Tokyo
Xinjiang Bai Hua Cun Pharma Tech Co.,Ltd	600721.SS	410	29.9	70.6	3.8	Shanghai
OOTOYA Holdings Co., Ltd.	2705.T	259	20.1	31.2	8.5	Tokyo
SFP Holdings Co., Ltd.	3198.T	342	18.7	34.0	5.8	Tokyo
Towa Food Service Co., Ltd.	3329.T	115	15.4	23.0	2.4	Tokyo
Jack in the Box Inc.	JACK	428	-19.8	-12.0	-0.5	NASDAQ Global Select
Ringer Hut Co., Ltd.	8200.T	385	26.4	58.7	4.2	Tokyo
Ohsho Food Service Corp.	9936.T	1,260	15.3	25.2	2.7	Tokyo
Denny's Corporation	DENN	215	-3.3	12.7	-6.0	NASDAQ Capital Market
Wingstop Inc.	WING	9,156	28.9	53.8	-13.0	NASDAQ Global Select
Young & Co.'s Brewery, P.L.C.	YNGA.L	678	2.0	58.9	0.7	London Stock Exchange
Elior Group SA	ELIOR.PA	830	-2.3	-16.2	0.9	Paris
TORIDOLL Holdings Corporation	3397.T	2,526	6.1	228.6	4.6	Tokyo
kaihan co.,Ltd.	3133.T	271	-96.4	-50.1	24.9	Tokyo
j-Group Holdings Corp.	3063.T	62	6.0	16.9	4.0	Tokyo
Pizza Pizza Royalty Corp.	PZA.TO	277	11.1	16.6	1.7	Toronto Stock Exchange
Tam Jai International Co. Limited	2217.HK	267	14.5	28.8	1.5	HKSE
Anrakutei Co., Ltd.	7562.T	114	6.6	28.4	2.3	Tokyo
Metaplanet Inc.	3350.T	6,914	-156.9	455.6	12.7	Tokyo
MK Restaurant Group Public Company Limited	M.BK	489	3.7	11.8	1.2	Thailand
Hachi-Ban Co., Ltd.	9950.T	68	17.5	42.5	2.7	Tokyo
BJ's Restaurants, Inc.	BJRI	927	4.9	42.3	2.6	NASDAQ Global Select
Yakiniku Sakai Holdings Inc.	2694.T	113	27.2	-27.6	2.5	Tokyo
Dutch Bros Inc.	BROS	10,921	50.3	174.9	12.7	New York Stock Exchange
Ichibanya Co., Ltd.	7630.T	1,001	20.7	45.3	4.7	Tokyo
RIDE ON EXPRESS HOLDINGS Co., Ltd.	6082.T	66	15.6	29.1	1.2	Tokyo
Gift Holdings Inc.	9279.T	459	19.4	37.5	7.6	Tokyo
Kichiri & Co., Ltd.	3082.T	69	9.3	28.1	5.1	Tokyo
McDonald's Corp	MCDS.NE	209,727	11.7	25.9	-61.2	NEO
Westlife Foodworld Limited	WESTLIFE.NS	1,408	31.5	970.7	19.5	National Stock Exchange of India
EAT&HOLDINGS Co.,Ltd	2882.T	157	6.8	25.9	2.1	Tokyo
Development Works Food Co. Ltd	6013.SR	86	13.8	213.8	13.8	Saudi
DP Poland Plc	DPP.L	131	21.4	-197.5	3.2	London Stock Exchange
Super Hi International Holding Ltd.	9658.HK	1,245	8.4	30.7	3.2	HKSE
McDonald's Holdings Company (Japan), Ltd.	2702.T	5,240	12.6	23.5	3.0	Tokyo
SSP Group plc	SSPG.L	1,869	-0.6	50.4	6.1	London Stock Exchange
HelloFresh SE	HFG.DE	1,608	9.6	-7.8	1.8	Frankfurt Stock Exchange
Domino's Pizza Group plc	DOM.L	1,315	2.8	10.8	-11.8	London Stock Exchange
Barbeque Nation Hospitality Ltd.	BARBEQUE.BO	139	2.1	-43.0	3.3	Bombay Stock Exchange
Loungers plc	LGRS.L	476	3.9	37.5	2.2	London Stock Exchange
Kisoji Co., Ltd.	8160.T	449	17.2	20.9	2.2	Tokyo
Gourmet Master Co. Ltd.	2723.TW	515	4.8	23.3	1.3	Taiwan
TH International Limited	THCH	101	4.0	-2.1	-0.8	NASDAQ Capital Market
Yoshinoya Holdings Co., Ltd.	9861.T	1,471	17.7	57.1	3.4	Tokyo
Tai Hing Group Holdings Limited	6811.HK	117	0.5	14.9	1.0	HKSE
HOTLAND Co.,Ltd.	3196.T	289	10.9	34.2	3.7	Tokyo
Alamar Foods Company	6014.SR	373	8.7	25.9	4.9	Saudi
Saint Marc Holdings Co., Ltd.	3395.T	354	6.5	19.9	1.6	Tokyo
MK Restaurant Group Public Company Limited	M-R.BK	483	3.7	11.8	1.2	Thailand
ATOM Corporation	7412.T	875	-101.3	244.1	17.7	Tokyo
Papa John's International, Inc.	PZZA	1,562	2.8	19.9	-3.6	NASDAQ Global Select
PT Fast Food Indonesia Tbk	FAST.JK	82	-0.6	-2.1	159.1	Jakarta Stock Exchange
Chipotle Mexican Grill, Inc.	CMG	75,297	30.2	48.4	21.7	New York Stock Exchange
Domino's Pizza Enterprises Limited	DMP.AX	1,132	1.8	106.1	2.7	Australian Securities Exchange
Saizeriya Co.,Ltd.	7581.T	1,750	10.3	25.1	2.3	Tokyo
Westlife Foodworld Limited	WESTLIFE.BO	1,406	31.5	970.7	19.5	Bombay Stock Exchange
Hub Co., Ltd.	3030.T	66	16.7	21.6	3.3	Tokyo
AP Holdings Co.,Ltd.	3175.T	79	12.7	-313.6	-228.0	Tokyo
Compass Group PLC	CPG.L	57,676	14.2	38.7	6.3	London Stock Exchange
J D Wetherspoon plc	JDW.L	1,128	-1.3	14.4	2.3	London Stock Exchange
Yossix Holdings Co.,Ltd.	3221.T	176	12.5	14.8	2.3	Tokyo
China Quanjude(Group) Co.,Ltd.	002186.SZ	465	38.8	145.5	4.0	Shenzhen
Restaurant Brands Asia Limited	RBA.BO	559	14.0	-18.9	4.5	Bombay Stock Exchange
Bafang Yunji International Company Limited	2753.TW	430	7.6	19.7	3.7	Taiwan
BRONCO BILLY Co., LTD.	3091.T	355	18.6	33.6	2.6	Tokyo
Potbelly Corporation	PBPB	381	10.1	8.8	6.4	NASDAQ Global Select
Kourakuen Holdings Corporation	7554.T	133	17.4	20.7	2.8	Tokyo
The Monogatari Corporation	3097.T	988	11.1	23.9	3.8	Tokyo
Sapphire Foods India Limited	SAPPHIRE.BO	1,232	19.0	568.9	7.8	Bombay Stock Exchange
KOMEDA Holdings Co., Ltd.	3543.T	933	10.0	23.7	3.0	Tokyo
Kyochon Food&Beverage Co., Ltd.	339770.KS	216	4.7	578.2	1.7	KSE
Kushikatsu Tanaka Holdings Co.	3547.T	90	11.2	40.6	5.4	Tokyo
Portillo's Inc.	PTLO	735	1.5	25.9	1.8	NASDAQ Global Select
Xi'an Catering Co., Ltd.	000721.SZ	693	-67.6	-39.1	18.2	Shenzhen
Shake Shack Inc.	SHAK	5,633	40.8	451.2	11.8	New York Stock Exchange
Hurxley Corporation	7561.T	78	-3.6	9.5	0.5	Tokyo
Torikizoku Holdings Co.,Ltd.	3193.T	243	14.1	19.7	3.9	Tokyo
Speciality Restaurants Limited	SPECIALITY.BO	73	6.2	28.5	1.9	Bombay Stock Exchange
Tokyo Kaikan Co., Ltd.	9701.T	87	1.8	14.4	1.2	Tokyo
Hiramatsu Inc.	2764.T	65	33.5	6.3	1.6	Tokyo
Ukai Co.,Ltd.	7621.T	136	27.2	146.7	4.2	Tokyo
KAIRIKIYA CO LTD	5891.T	78	12.8	21.2	2.3	Tokyo
Chipotle Mexican Grill, Inc.	0HXW.L	75,035	30.2	48.4	21.7	London Stock Exchange