McDonald's Corp.
- Price
- 264.76 USD
- Fair value
- 175.08 USD
- Discount to fair value
- −51%
- Mkt cap
- 188.11B
- P/E
- 22.0×
- EV
- 242.15B
- Div yield
- 2.72%
- Net margin
- 31.9%
Current price264.76USD
Fair value (est., median)175.08USD
UndervaluedFair valueOvervalued
+51.2% above fair valueWould need to fall ~33.9% to reach fair value.
Median ofDCF 175.08DDM 183.55Earnings Power 153.91
Health Check
36.7
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 51.2% above estimated fair value.
- Stretched balance sheet / elevated debt.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 23.22B | 23.18B | 25.49B | 25.92B | 26.89B |
| Net Income | 7.55B | 6.18B | 8.47B | 8.22B | 8.56B |
| Net Margin | 32.5% | 26.6% | 33.2% | 31.7% | 31.9% |
| Operating Cash Flow | 9.14B | 7.39B | 9.61B | 9.45B | 10.55B |
| OCF Margin | 39.4% | 31.9% | 37.7% | 36.4% | 39.2% |
| Capital Expenditure | 2.04B | 1.90B | 2.36B | 2.77B | 3.37B |
| Free Cash Flow | 7.10B | 5.49B | 7.25B | 6.67B | 7.19B |
| FCF Margin | 30.6% | 23.7% | 28.5% | 25.7% | 26.7% |
| FCF Conversion | 94.1% | 88.8% | 85.7% | 81.1% | 83.9% |
| EPS (Diluted) | 10.62/sh | 8.69/sh | 11.92/sh | 11.57/sh | 12.05/sh |
| Dividend / Share | 5.52/sh | 5.87/sh | 6.38/sh | 6.85/sh | 7.20/sh |
Dividend return (if you buy today)if you buy today
Dividend yield2.72%
Dividend / share7.20 USD
If you invest
USD
Shares (≈)37
Est. annual income266.37 USD
At this rate, dividends alone return your capital in ~36.8 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 1.86 | 1.86 | — | — | 3.72 | 1.3% |
| 2025 | — | — | — | — | 7.20 | 2.4% |
| 2024 | — | — | — | — | 6.85 | 2.4% |
| 2023 | 1.52 | 1.52 | 1.52 | 1.67 | 6.38 | 2.2% |
| 2022 | 1.38 | 1.38 | 1.38 | 1.52 | 5.87 | 2.4% |
Corporate actions
DCash Dividend
1.86 USD /sh2026-06-02
DCash Dividend
1.86 USD /sh2026-03-03
DCash Dividend
1.67 USD /sh2023-11-30
DCash Dividend
1.52 USD /sh2023-08-31
DCash Dividend
1.52 USD /sh2023-06-02
DCash Dividend
1.52 USD /sh2023-02-28
DCash Dividend
1.52 USD /sh2022-11-30
DCash Dividend
1.38 USD /sh2022-08-31
DCash Dividend
1.38 USD /sh2022-06-03
DCash Dividend
1.38 USD /sh2022-02-28
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
175.08 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
183.55 USD
Graham Number
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
153.91 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)175.08 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.04%
- CAPM cost of equity
- 7.61%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in McDonald's Corp. regularly?
Starting year
- Invested
- 1K/yr · 42K total(1985 → today · 42 yrs)
- your value today is
- 701.8K USD
- Total return
- +1570.9%(+337.1% Dividends · +1233.8% Capital gain)
- Annualised (IRR)
- +12.2%
Invested42KUSD
Dividends141.6KUSD
Capital gain518.2KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.