As of 2024-10-03, the Intrinsic Value of Yelp Inc (YELP) is
41.65 USD. This YELP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 34.38 USD, the upside of Yelp Inc is
21.10%.
The range of the Intrinsic Value is 27.43 - 109.56 USD
41.65 USD
Intrinsic Value
YELP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
27.43 - 109.56 |
41.65 |
21.1% |
DCF (Growth 10y) |
34.96 - 135.10 |
52.35 |
52.3% |
DCF (EBITDA 5y) |
16.68 - 22.75 |
18.10 |
-47.4% |
DCF (EBITDA 10y) |
21.94 - 29.56 |
23.90 |
-30.5% |
Fair Value |
51.49 - 51.49 |
51.49 |
49.75% |
P/E |
18.23 - 36.53 |
28.89 |
-16.0% |
EV/EBITDA |
18.13 - 35.94 |
27.10 |
-21.2% |
EPV |
32.89 - 38.52 |
35.70 |
3.8% |
DDM - Stable |
21.90 - 93.00 |
57.45 |
67.1% |
DDM - Multi |
18.22 - 60.86 |
28.13 |
-18.2% |
YELP Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
2,300.37 |
Beta |
0.77 |
Outstanding shares (mil) |
66.91 |
Enterprise Value (mil) |
2,047.93 |
Market risk premium |
4.60% |
Cost of Equity |
7.79% |
Cost of Debt |
5.00% |
WACC |
5.81% |