As of 2024-12-15, the Intrinsic Value of Yellow Corp (YELL) is
2.57 USD. This YELL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.10 USD, the upside of Yellow Corp is
133.80%.
The range of the Intrinsic Value is (1.27) - 10.00 USD
YELL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.27) - 10.00 |
2.57 |
133.8% |
| DCF (Growth 10y) |
(1.69) - 8.03 |
1.68 |
52.3% |
| DCF (EBITDA 5y) |
7.57 - 22.96 |
14.31 |
1200.5% |
| DCF (EBITDA 10y) |
3.50 - 18.87 |
9.71 |
782.3% |
| Fair Value |
1.99 - 1.99 |
1.99 |
81.01% |
| P/E |
3.94 - 8.41 |
5.83 |
430.2% |
| EV/EBITDA |
8.82 - 20.24 |
14.83 |
1247.8% |
| EPV |
9.46 - 26.42 |
17.94 |
1531.1% |
| DDM - Stable |
0.36 - 0.61 |
0.48 |
-56.1% |
| DDM - Multi |
0.17 - 0.25 |
0.20 |
-81.7% |
YELL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
96.69 |
| Beta |
-1.02 |
| Outstanding shares (mil) |
87.90 |
| Enterprise Value (mil) |
1,461.29 |
| Market risk premium |
5.00% |
| Cost of Equity |
43.53% |
| Cost of Debt |
12.92% |
| WACC |
12.56% |