Previous Close | $7.35 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Arcos Dorados Holdings Inc. operates as the largest independent McDonald’s franchisee globally, with exclusive rights to own, operate, and grant franchises in 20 Latin American and Caribbean markets. The company generates revenue primarily through restaurant sales, franchising fees, and rental income, leveraging the McDonald’s brand while adapting menus to local tastes. Its vertically integrated supply chain ensures cost efficiency and quality control. As a market leader in quick-service restaurants (QSR) across Latin America, Arcos Dorados benefits from strong brand recognition, economies of scale, and strategic locations in high-traffic urban areas. The company competes with both global QSR chains and regional players, differentiating itself through localized marketing, digital innovation, and a focus on affordability. Its expansion strategy targets underpenetrated markets while optimizing existing store performance through digital ordering and delivery partnerships.
In FY 2024, Arcos Dorados reported revenue of $4.47 billion, with net income of $148.8 million, reflecting a net margin of 3.3%. Operating cash flow stood at $266.8 million, though capital expenditures of $327.6 million indicate ongoing reinvestment in store upgrades and expansion. The diluted EPS of $0.71 suggests modest but stable earnings power relative to its share count.
The company’s earnings are driven by same-store sales growth and operational leverage, though high capital expenditures for new locations and remodels pressure near-term free cash flow. Its asset-light franchising model contributes to capital efficiency, but the balance between owned and franchised units varies by market, influencing overall returns.
Arcos Dorados holds $135.1 million in cash against total debt of $1.72 billion, indicating a leveraged but manageable position. The debt load reflects expansion financing, with liquidity supported by operating cash flow. The absence of significant near-term maturities provides flexibility, though interest coverage remains a focus area given macroeconomic volatility in Latin America.
Growth is fueled by store openings, digital adoption, and menu innovation, particularly in Brazil and Mexico. The company paid a dividend of $0.24 per share, signaling confidence in cash flow stability. However, payout ratios remain conservative to prioritize reinvestment in high-growth markets.
Trading at a P/E multiple reflective of its regional exposure, the stock prices in mid-single-digit earnings growth. Investors likely weigh Latin America’s consumer recovery potential against currency and inflationary risks embedded in its operations.
Arcos Dorados’ scale, brand partnership, and localized execution underpin its resilience. Near-term challenges include input cost inflation and currency fluctuations, but digital initiatives and value-oriented offerings position it for long-term market share gains. The outlook hinges on sustained same-store sales momentum and disciplined capital allocation.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |