Adjust assumptions
Adjust the usable peer mix to see how each valuation multiple moves the blended fair value.
Peer-implied fair value
$33.19
Blended value per share under the current mix.
Current price
—
Market price unavailable
Peer gap
N/A
Peer gap unavailable
Weighting mixer
Value contribution
5 peers →Price / Sales
$3.89B
Price / Earnings
$2.44B
Price / Sales
$7.78B
Price / Earnings
$4.88B
Equal-weight baseline
Premium 0.0%The simple average of every usable peer method, before your weighting adjustments.
Baseline equity value
$6.33B
Baseline / share
$33.19
Relative valuation prices this company against what the market already pays for its peers. For a cash-flow view that does not inherit peer sentiment, open the intrinsic model.
Spreadsheet data
Audit the saved peer set and the method inputs behind the blended fair value.
The saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market cap | Enterprise value | Revenue | EBITDA | Net income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
MCD MCDONALDS CORP FY ended Jan 31, 2026 | — | — | — | $26.89B | $14.08B | $8.56B | — | — | — |
CMG CHIPOTLE MEXICAN GRILL INC FY ended Jan 30, 2026 | $33.68 | $42.62B | — | $11.93B | $2.01B | $1.54B | 29.54x | 3.57x | — |
SHAK Shake Shack Inc. FY ended Dec 31, 2025 | — | — | — | $1.45B | $177.36M | $45.73M | — | — | — |
DRI DARDEN RESTAURANTS INC FY ended May 31, 2026 | — | — | — | $13.21B | $1.43B | $1.21B | — | — | — |
DPZ DOMINOS PIZZA INC FY ended Feb 16, 2026 | — | — | — | $4.94B | $966.41M | $601.70M | — | — | — |
MCD
MCDONALDS CORP
—
—
—
$26.89B
$14.08B
—
—
—
Cap —EV —Rev $26.89BEBITDA $14.08BP/E —P/S —EV/EBITDA —
CMG
CHIPOTLE MEXICAN GRILL INC
$33.68
$42.62B
—
$11.93B
$2.01B
29.54x
3.57x
—
Cap $42.62BEV —Rev $11.93BEBITDA $2.01BP/E 29.54xP/S 3.57xEV/EBITDA —
SHAK
Shake Shack Inc.
—
—
—
$1.45B
$177.36M
—
—
—
Cap —EV —Rev $1.45BEBITDA $177.36MP/E —P/S —EV/EBITDA —
DRI
DARDEN RESTAURANTS INC
—
—
—
$13.21B
$1.43B
—
—
—
Cap —EV —Rev $13.21BEBITDA $1.43BP/E —P/S —EV/EBITDA —
DPZ
DOMINOS PIZZA INC
—
—
—
$4.94B
$966.41M
—
—
—
Cap —EV —Rev $4.94BEBITDA $966.41MP/E —P/S —EV/EBITDA —
Which peer averages feed the weighted fair value, and which methods are excluded.
| Method | Type | Avg. multiple | Coverage | Implied equity value | Fair value / share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | — | 0/5 | — | — | No saved peers have usable coverage for this method. |
Price / Sales PSActive | Equity Multiple | 3.57x | 1/5 | $7.78B | $40.80 | Included in the active peer mix. |
Price / Earnings PEActive | Equity Multiple | 29.54x | 1/5 | $4.88B | $25.58 | Included in the active peer mix. |
EV / EBITDA
EV · Enterprise Multiple
Avg. multiple
—
Coverage
0/5
Implied equity value
—
Fair value / share
—
No saved peers have usable coverage for this method.
Price / Sales
PS · Equity Multiple
Avg. multiple
3.57x
Coverage
1/5
Implied equity value
$7.78B
Fair value / share
$40.80
Included in the active peer mix.
Price / Earnings
PE · Equity Multiple
Avg. multiple
29.54x
Coverage
1/5
Implied equity value
$4.88B
Fair value / share
$25.58
Included in the active peer mix.
