YELP
Yelp Inc
Price:  
40.33 
USD
Volume:  
802,773.00
United States | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

YELP Intrinsic Value

8.00 %
Upside

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

40.33 USD
Stock Price
43.56 USD
Intrinsic Value
Intrinsic Value Details

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%