Expensive and softening.

Trading above fair value while the fundamentals weaken — little to like right now.

Current price
$255.69
Market cap ≈ $183B
Intrinsic value
$131
range $82 – $206
Margin of safety
-49%
above fair value
4 FY16 4 FY17 4 FY18 6 FY19 5 FY20 7 FY21 5 FY22 7 FY23 7 FY24 7 FY25

What the math is really telling you. Watch whether cash flow is compounding — that, more than any single year, is what a value read hangs on.

  • Warning:
    Overvalued
    Fair value ~$131 vs $256 — trading 49% above what the math supports.
  • Caution:
    Price assumes a modest step-up
    Priced for ~12%/yr vs a 9.4%/yr record — a stretch, not heroic.
  • Good:
    Revenue still growing
    Up 3.7% last year — demand isn't the problem.
  • Good:
    Cash flow compounding
    Free cash flow up ~9.4%/yr — the engine is growing.
  • Warning:
    Heavy debt load
    Net debt of $43B — roughly 6× annual free cash flow. This changes the risk picture.

Where this number comes from →

How this was built. Every figure is computed from McDonald's Corporation's SEC filings — no estimates, no AI. Two-stage DCF: 9% discount rate, 5% free-cash-flow growth for 10 years, 2.5% terminal. Free cash flow is operating cash flow less capital spending. Net cash is cash and marketable securities less borrowings, commercial paper and finance leases; operating leases are disclosed but never counted as debt. We subtract net debt from the value of the business — for McDonald's that is about $43B, or $60 per share. Fundamentals are from the FY25 annual report and change only when a new one is filed. Price of $255.69 taken 2026-09-04 (Google Finance, manual entry, 2026-08-28) — it is not live and does not move during the day.

TickerMath is an educational tool, not investment advice — it computes one model from SEC filings and can be wrong. How we compute this →