Financhill
Buy
62

MCD Quote, Financials, Valuation and Earnings

Last price:
$326.34
Seasonality move :
5.41%
Day range:
$326.51 - $328.71
52-week range:
$283.47 - $341.75
Dividend yield:
2.23%
P/E ratio:
27.30x
P/S ratio:
8.70x
P/B ratio:
--
Volume:
2.4M
Avg. volume:
3.5M
1-year change:
8.95%
Market cap:
$232.4B
Revenue:
$26.9B
EPS (TTM):
$11.95
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $23.2B $23.2B $25.5B $25.9B $26.9B
Revenue Growth (YoY) 20.9% -0.17% 9.97% 1.67% 3.72%
 
Cost of Revenues $10.7B $10.1B $11.1B $11.3B $11.3B
Gross Profit $12.5B $13.1B $14.4B $14.6B $15.5B
Gross Profit Margin 53.87% 56.43% 56.54% 56.34% 57.81%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.1B $3B $3.2B $3.6B
Other Inc / (Exp) $432.3M -$1.4B -$49M -$104M --
Operating Expenses $2.7B $2.7B $2.7B $2.7B $3.2B
Operating Income $9.8B $10.4B $11.7B $11.9B $12.4B
 
Net Interest Expenses $1.2B $1.3B $1.4B $1.6B $1.6B
EBT. Incl. Unusual Items $9.1B $7.8B $10.5B $10.3B $10.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.6B $2.1B $2.1B $2.3B
Net Income to Company $7.5B $6.2B $8.5B $8.2B $8.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.5B $6.2B $8.5B $8.2B $8.6B
 
Basic EPS (Cont. Ops) $10.11 $8.39 $11.63 $11.45 $12.00
Diluted EPS (Cont. Ops) $10.04 $8.33 $11.56 $11.39 $11.95
Weighted Average Basic Share $746.3M $736.5M $727.9M $718.3M $713.4M
Weighted Average Diluted Share $751.8M $741.3M $732.3M $721.9M $716.4M
 
EBITDA $11.6B $12.2B $13.7B $14B $14.6B
EBIT $9.8B $10.4B $11.7B $11.9B $12.4B
 
Revenue (Reported) $23.2B $23.2B $25.5B $25.9B $26.9B
Operating Income (Reported) $9.8B $10.4B $11.7B $11.9B $12.4B
Operating Income (Adjusted) $9.8B $10.4B $11.7B $11.9B $12.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6B $5.9B $6.4B $6.4B $7B
Revenue Growth (YoY) 13.09% -1.38% 8.09% -0.28% 9.72%
 
Cost of Revenues $2.8B $2.6B $2.8B $2.8B $3.1B
Gross Profit $3.2B $3.3B $3.6B $3.5B $3.9B
Gross Profit Margin 52.83% 55.98% 55.63% 55.45% 55.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $841.9M $811.7M $821.4M $800M $872M
Other Inc / (Exp) -$17.9M $37.8M -$22M $20M --
Operating Expenses $800.3M $761.4M $753.1M $657M $750M
Operating Income $2.4B $2.6B $2.8B $2.9B $3.2B
 
Net Interest Expenses $297.7M $411.5M $382.6M $393M $424M
EBT. Incl. Unusual Items $2.1B $2.3B $2.5B $2.5B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $469M $435.5M $476M $521M $594M
Net Income to Company $1.6B $1.9B $2B $2B $2.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.6B $1.9B $2B $2B $2.2B
 
Basic EPS (Cont. Ops) $2.20 $2.60 $2.82 $2.82 $3.04
Diluted EPS (Cont. Ops) $2.18 $2.59 $2.80 $2.80 $3.03
Weighted Average Basic Share $745.4M $732.5M $723.8M $716.2M $711.3M
Weighted Average Diluted Share $751.6M $736M $727.8M $719.7M $714.2M
 
EBITDA $2.9B $3B $3.3B $3.4B $3.7B
EBIT $2.4B $2.6B $2.8B $2.9B $3.2B
 
Revenue (Reported) $6B $5.9B $6.4B $6.4B $7B
Operating Income (Reported) $2.4B $2.6B $2.8B $2.9B $3.2B
Operating Income (Adjusted) $2.4B $2.6B $2.8B $2.9B $3.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $23.2B $23.2B $25.5B $25.9B $26.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.8B $10.2B $11.1B $11.4B $11.5B
Gross Profit $12.5B $13B $14.4B $14.5B $15.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $3.1B $3B $3.1B $3.5B
Other Inc / (Exp) $432.3M -$1.4B -$51M -$107M --
Operating Expenses $2.7B $2.7B $2.6B $2.7B $3B
Operating Income $9.8B $10.4B $11.7B $11.8B $12.4B
 
Net Interest Expenses $1.2B $1.3B $1.4B $1.6B $1.6B
EBT. Incl. Unusual Items $9.1B $7.8B $10.5B $10.3B $10.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.6B $2.1B $2.1B $2.3B
Net Income to Company $7.5B $6.2B $8.5B $8.2B $8.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.5B $6.2B $8.5B $8.2B $8.6B
 
Basic EPS (Cont. Ops) $10.11 $8.39 $11.64 $11.45 $12.00
Diluted EPS (Cont. Ops) $10.03 $8.34 $11.57 $11.39 $11.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.6B $12.2B $13.7B $13.9B $14.6B
EBIT $9.8B $10.4B $11.7B $11.8B $12.4B
 
Revenue (Reported) $23.2B $23.2B $25.5B $25.9B $26.9B
Operating Income (Reported) $9.8B $10.4B $11.7B $11.8B $12.4B
Operating Income (Adjusted) $9.8B $10.4B $11.7B $11.8B $12.4B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $23.2B $25.5B $25.9B $26.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.2B $11.1B $11.4B $11.5B --
Gross Profit $13B $14.4B $14.5B $15.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1B $3B $3.1B $3.5B --
Other Inc / (Exp) -$1.4B -$51M -$107M $2M --
Operating Expenses $2.7B $2.6B $2.7B $3B --
Operating Income $10.4B $11.7B $11.8B $12.4B --
 
Net Interest Expenses $1.3B $1.4B $1.6B $1.6B --
EBT. Incl. Unusual Items $7.8B $10.5B $10.3B $10.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $2.1B $2.1B $2.3B --
Net Income to Company $6.2B $8.5B $8.2B $8.6B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.2B $8.5B $8.2B $8.6B --
 
Basic EPS (Cont. Ops) $8.39 $11.64 $11.45 $12.00 --
Diluted EPS (Cont. Ops) $8.34 $11.57 $11.39 $11.95 --
Weighted Average Basic Share $2.9B $2.9B $2.9B $2.9B --
Weighted Average Diluted Share $3B $2.9B $2.9B $2.9B --
 
EBITDA $12.2B $13.7B $13.9B $14.6B --
EBIT $10.4B $11.7B $11.8B $12.4B --
 
Revenue (Reported) $23.2B $25.5B $25.9B $26.9B --
Operating Income (Reported) $10.4B $11.7B $11.8B $12.4B --
Operating Income (Adjusted) $10.4B $11.7B $11.8B $12.4B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $4.7B $2.6B $4.6B $1.1B $774M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9B $2.1B $2.5B $2.4B $2.5B
Inventory $55.6M $52M $52.8M $56M $61M
Prepaid Expenses -- -- -- -- --
Other Current Assets $511.3M $673.4M $866M $1.1B --
Total Current Assets $7.1B $5.4B $8B $4.6B $4.2B
 
Property Plant And Equipment $38.3B $36.3B $38.4B $38.6B $42.8B
Long-Term Investments $1.4B $1.1B $1.3B $2.8B $2.9B
Goodwill $2.8B $2.9B $3B $3.1B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.4B $4.7B $5.6B $6.1B --
Total Assets $53.9B $50.4B $56.1B $55.2B $59.5B
 
Accounts Payable $1B $980.2M $1.1B $1B $1.1B
Accrued Expenses $1.7B $1.6B $1.9B $1.6B --
Current Portion Of Long-Term Debt -- -- $2.2B -- --
Current Portion Of Capital Lease Obligations $705.5M $661.1M $688M $636M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4B $3.8B $6.9B $3.9B $4.4B
 
Long-Term Debt $48.6B $48B $50.2B $51.3B $54.1B
Capital Leases -- -- -- -- --
Total Liabilities $58.5B $56.4B $60.9B $59B $61.3B
 
Common Stock $16.6M $16.6M $16.6M $17M $17M
Other Common Equity Adj -$2.6B -$2.5B -$2.5B -$2.6B --
Common Equity -$4.6B -$6B -$4.7B -$3.8B -$1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$4.6B -$6B -$4.7B -$3.8B -$1.8B
 
Total Liabilities and Equity $53.9B $50.4B $56.1B $55.2B $59.5B
Cash and Short Terms $4.7B $2.6B $4.6B $1.1B $774M
Total Debt $48.6B $48B $50.2B $51.3B $54.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $4.7B $2.6B $4.6B $1.1B $774M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9B $2.1B $2.5B $2.4B $2.5B
Inventory $55.6M $52M $52.8M $56M $61M
Prepaid Expenses -- -- -- -- --
Other Current Assets $511.3M $673.4M $866M $1.1B --
Total Current Assets $7.1B $5.4B $8B $4.6B $4.2B
 
Property Plant And Equipment $38.3B $36.3B $38.4B $38.6B $42.8B
Long-Term Investments $1.4B $1.1B $1.3B $2.8B $2.9B
Goodwill $2.8B $2.9B $3B $3.1B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.4B $4.7B $5.6B $6.1B --
Total Assets $53.9B $50.4B $56.1B $55.2B $59.5B
 
Accounts Payable $1B $980.2M $1.1B $1B $1.1B
Accrued Expenses $1.7B $1.6B $1.9B $1.6B --
Current Portion Of Long-Term Debt -- -- $2.2B -- --
Current Portion Of Capital Lease Obligations $705.5M $661.1M $688M $636M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4B $3.8B $6.9B $3.9B $4.4B
 
Long-Term Debt $48.6B $48B $50.2B $51.3B $54.1B
Capital Leases -- -- -- -- --
Total Liabilities $58.5B $56.4B $60.9B $59B $61.3B
 
Common Stock $16.6M $16.6M $16.6M $17M $17M
Other Common Equity Adj -$2.6B -$2.5B -$2.5B -$2.6B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$4.6B -$6B -$4.7B -$3.8B -$1.8B
 
Total Liabilities and Equity $53.9B $50.4B $56.1B $55.2B $59.5B
Cash and Short Terms $4.7B $2.6B $4.6B $1.1B $774M
Total Debt $48.6B $48B $50.2B $51.3B $54.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $7.5B $6.2B $8.5B $8.2B $8.6B
Depreciation & Amoritzation $1.9B $1.9B $2B $2.1B $2.2B
Stock-Based Compensation $139.2M $166.7M $175.2M $172M $165M
Change in Accounts Receivable $309.9M -$264.1M -$161M $10M $231M
Change in Inventories -$62.2M $6M $17M $71M --
Cash From Operations $9.1B $7.4B $9.6B $9.4B $10.6B
 
Capital Expenditures $2B $1.9B $2.4B $2.8B $3.4B
Cash Acquisitions $374.2M $807M $441.2M $669M $354M
Cash From Investing -$2.2B -$2.7B -$3.2B -$5.3B -$3.8B
 
Dividends Paid (Ex Special Dividend) $3.9B $4.2B $4.5B $4.9B $5.1B
Special Dividend Paid
Long-Term Debt Issued $1.2B $3.4B $5.2B $2.4B --
Long-Term Debt Repaid -$2.2B -$2.2B -$2.4B -$2.8B --
Repurchase of Common Stock $845.5M $3.9B $3.1B $2.8B $2.1B
Other Financing Activities -$46.7M $38M -$40M -$58M --
Cash From Financing -$5.6B -$6.6B -$4.4B -$7.5B -$7.1B
 
Beginning Cash (CF) $4.7B $2.6B $4.6B $1.1B $774M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$2.1B $2B -$3.5B -$310M
Ending Cash (CF) $5.8B $204.6M $6.5B -$2.5B $550M
 
Levered Free Cash Flow $7.1B $5.5B $7.3B $6.7B $7.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.6B $1.9B $2B $2B $2.2B
Depreciation & Amoritzation $481.6M $463.1M $497.5M $553M $576M
Stock-Based Compensation $41.3M $35.8M $37.4M $44M $37M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $2.2B $2.5B $2.6B $2.7B
 
Capital Expenditures $687.2M $528.9M $757.3M $807M $1.1B
Cash Acquisitions $257.5M $457.5M $137.7M $74M $114M
Cash From Investing -$1.1B -$1.1B -$839.4M -$742M -$1.1B
 
Dividends Paid (Ex Special Dividend) $1B $1.1B $1.2B $1.3B $1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -$500K $2.2B $649M --
Long-Term Debt Repaid -$500.6M -$200K -$1.1B -$992M --
Repurchase of Common Stock $803.3M $489.1M $851.8M $503M $573M
Other Financing Activities -$14M -$10.7M -$33M -$32M --
Cash From Financing -$1.1B -$1.5B -$585.7M -$1.9B -$3.2B
 
Beginning Cash (CF) $4.7B $2.6B $4.6B $1.1B $774M
Foreign Exchange Rate Adjustment -$42.4M $142.4M $19.2M -$148M -$24M
Additions / Reductions $403.4M -$244.5M $1.1B -$136M -$1.6B
Ending Cash (CF) $5.1B $2.5B $5.7B $801M -$887M
 
Levered Free Cash Flow $2B $1.7B $1.7B $1.8B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $7.5B $6.2B $8.5B $8.2B $8.6B
Depreciation & Amoritzation $1.9B $1.9B $2B $2.1B $2.2B
Stock-Based Compensation $139.2M $166.7M $175.2M $172M $165M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.1B $7.4B $9.6B $9.4B $10.6B
 
Capital Expenditures $2B $1.9B $2.4B $2.8B $3.4B
Cash Acquisitions $374.2M $807M $441.2M $669M $354M
Cash From Investing -$2.2B -$2.7B -$3.2B -$5.3B -$3.8B
 
Dividends Paid (Ex Special Dividend) $3.9B $4.2B $4.5B $4.9B $5.1B
Special Dividend Paid
Long-Term Debt Issued $1.2B $3.4B $5.2B $2.4B --
Long-Term Debt Repaid -$2.2B -$2.2B -$2.4B -$2.8B --
Repurchase of Common Stock $845.5M $3.9B $3.1B $2.8B $2.1B
Other Financing Activities -$46.7M $38M -$40M -$58M --
Cash From Financing -$5.6B -$6.6B -$4.4B -$7.5B -$7.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$2.1B $2B -$3.5B -$310M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.1B $5.5B $7.3B $6.7B $7.2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $6.2B $8.5B $8.2B $8.6B --
Depreciation & Amoritzation $1.9B $2B $2.1B $2.2B --
Stock-Based Compensation $166.7M $175.2M $172M $165M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.4B $9.6B $9.4B $10.6B --
 
Capital Expenditures $1.9B $2.4B $2.8B $3.4B --
Cash Acquisitions $807M $441.2M $669M $354M --
Cash From Investing -$2.7B -$3.2B -$5.3B -$3.8B --
 
Dividends Paid (Ex Special Dividend) $4.2B $4.5B $4.9B $5.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.4B $5.2B $2.4B $2.9B --
Long-Term Debt Repaid -$2.2B -$2.4B -$2.8B -$1.4B --
Repurchase of Common Stock $3.9B $3.1B $2.8B $2.1B --
Other Financing Activities $38M -$40M -$58M -$87M --
Cash From Financing -$6.6B -$4.4B -$7.5B -$7.1B --
 
Beginning Cash (CF) $9.6B $13.4B $3.9B $6.3B --
Foreign Exchange Rate Adjustment -$253.8M -$57.8M -$101M $86M --
Additions / Reductions -$2.1B $2B -$3.5B -$310M --
Ending Cash (CF) $7.2B $15.3B $341M $6.1B --
 
Levered Free Cash Flow $5.5B $7.3B $6.7B $7.2B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
34
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 29x

Alerts

Buy
71
NSA alert for Mar 17

National Storage Affiliates Trust [NSA] is down 1.14% over the past day.

Sell
35
CTRN alert for Mar 17

Citi Trends, Inc. [CTRN] is up 19.05% over the past day.

Buy
64
ESLT alert for Mar 17

Elbit Systems Ltd. [ESLT] is up 16.45% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock