As of 2024-12-11, the Intrinsic Value of Yelp Inc (YELP) is
43.56 USD. This YELP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.33 USD, the upside of Yelp Inc is
8.00%.
The range of the Intrinsic Value is 28.78 - 112.18 USD
43.56 USD
Intrinsic Value
YELP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.78 - 112.18 |
43.56 |
8.0% |
| DCF (Growth 10y) |
36.46 - 137.16 |
54.36 |
34.8% |
| DCF (EBITDA 5y) |
16.73 - 33.88 |
24.45 |
-39.4% |
| DCF (EBITDA 10y) |
22.46 - 43.18 |
31.64 |
-21.6% |
| Fair Value |
44.83 - 44.83 |
44.83 |
11.17% |
| P/E |
16.32 - 41.43 |
29.69 |
-26.4% |
| EV/EBITDA |
19.26 - 45.89 |
33.55 |
-16.8% |
| EPV |
34.31 - 39.36 |
36.84 |
-8.7% |
| DDM - Stable |
20.01 - 81.81 |
50.91 |
26.2% |
| DDM - Multi |
19.26 - 61.24 |
29.31 |
-27.3% |
YELP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,654.52 |
| Beta |
0.69 |
| Outstanding shares (mil) |
65.82 |
| Enterprise Value (mil) |
2,392.93 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.62% |
| Cost of Debt |
5.00% |
| WACC |
5.73% |