Valuation The Wendy's Company

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 13/02/2026 GMT			5-day change	1st Jan Change
7.480 ^USD	+2.89%		-6.73%	-10.20%

02-13	Consumer Cos Down Despite Muted Inflation Data - Consumer Roundup	DJ
02-13	Top Midday Stories: Core CPI Slows Year Over Year in January; Pentagon Withdraws Document Listing Alibaba as 'Chinese Military Company'	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,989	5,260	4,853	4,018	3,363	1,424	1,424	-
Change	-	5.43%	-7.74%	-17.2%	-16.29%	-57.66%	0%	-
Enterprise Value (EV) ¹	7,447	7,364	6,958	6,264	5,653	3,844	3,878	3,851
Change	-	-1.12%	-5.5%	-9.98%	-9.75%	-32%	0.86%	-0.69%
P/E ratio	42.8x	26.8x	27.8x	20.1x	17.4x	9.79x	12.8x	10.6x
PBR	9.08x	12.3x	10.4x	12.9x	13x	10.3x	6.83x	6.46x
PEG	-	0.4x	-3.53x	1.1x	-8.44x	-0.9x	-0.4x	0.5x
Capitalization / Revenue	2.88x	2.77x	2.32x	1.84x	1.5x	0.73x	0.65x	0.64x
EV / Revenue	4.3x	3.88x	3.32x	2.87x	2.52x	1.77x	1.76x	1.72x
EV / EBITDA	17.7x	15.8x	14x	11.7x	10.4x	7.37x	8.29x	7.86x
EV / EBIT	25.9x	21.6x	19.2x	16.4x	15.2x	10.9x	13.4x	12.2x
EV / FCF	34.6x	27.5x	39.9x	24.1x	21.7x	16.6x	21.1x	18x
FCF Yield	2.89%	3.64%	2.51%	4.16%	4.62%	6.02%	4.74%	5.56%
Dividend per Share ²	0.29	0.43	-	1	1	0.6586	0.5872	0.6421
Rate of return	1.3%	1.8%	-	5.13%	6.06%	8.81%	7.85%	8.58%
EPS ²	0.52	0.89	0.82	0.97	0.95	0.85	0.5856	0.7089
Distribution rate	55.8%	48.3%	-	103%	105%	77.6%	100%	90.6%
Net sales ¹	1,734	1,897	2,096	2,182	2,246	2,177	2,206	2,233
EBITDA ¹	420.1	467	497.8	535.9	543.6	522.4	467.9	489.8
EBIT ¹	287.3	341.4	362	382	371.4	343.5	289	315.5
Net income ¹	117.8	200.4	177.4	204.4	194.4	165.1	110.9	131.4
Net Debt ¹	2,458	2,104	2,106	2,246	2,290	2,420	2,453	2,427
Reference price ²	22.260	23.840	22.780	19.480	16.500	7.480	7.480	7.480
Nbr of stocks (in thousands)	224,119	220,634	213,027	206,259	203,845	190,400	190,400	-
Announcement Date	03/03/21	01/03/22	01/03/23	15/02/24	13/02/25	13/02/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE WENDY'S COMPANY	8.82x	1.77x	7.37x	8.81%	1.42B
MCDONALD'S CORPORATION	27.42x	10.22x	18.6x	2.18%	233B
CHIPOTLE MEXICAN GRILL, INC.	31.98x	3.62x	20.29x	-.--%	47.28B
YUM! BRANDS, INC.	29.86x	6.81x	19.43x	1.77%	44.48B
RESTAURANT BRANDS INTERNATIONAL INC.	22.39x	3.77x	11.94x	3.73%	22.91B
YUM CHINA HOLDINGS, INC.	22.36x	1.52x	9.96x	1.6%	19.54B
DOMINO'S PIZZA INC.	21.34x	3.54x	16.84x	1.85%	12.69B
WINGSTOP INC.	36.4x	10.29x	29.88x	0.51%	6.16B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	29.19x	-	-	0.79%	6.15B
Average	25.53x	5.19x	16.79x	2.36%	43.77B
Weighted average by Cap.	27.61x	7.96x	18.15x	1.9%