As of 2025-06-23, the Intrinsic Value of Yum! Brands Inc (YUM) is 177.85 USD. This Yum! valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 139.06 USD, the upside of Yum! Brands Inc is 27.90%.
The range of the Intrinsic Value is 120.53 - 313.61 USD
Based on its market price of 139.06 USD and our intrinsic valuation, Yum! Brands Inc (YUM) is undervalued by 27.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 120.53 - 313.61 | 177.85 | 27.9% |
| DCF (Growth 10y) | 150.27 - 356.44 | 211.88 | 52.4% |
| DCF (EBITDA 5y) | 132.90 - 180.08 | 161.59 | 16.2% |
| DCF (EBITDA 10y) | 161.98 - 223.54 | 196.61 | 41.4% |
| Fair Value | 42.85 - 42.85 | 42.85 | -69.19% |
| P/E | 126.01 - 175.94 | 145.59 | 4.7% |
| EV/EBITDA | 100.69 - 149.35 | 130.19 | -6.4% |
| EPV | 46.44 - 67.58 | 57.01 | -59.0% |
| DDM - Stable | 47.88 - 133.52 | 90.70 | -34.8% |
| DDM - Multi | 89.20 - 183.39 | 118.99 | -14.4% |
| Market Cap (mil) | 38,653.12 |
| Beta | 0.32 |
| Outstanding shares (mil) | 277.96 |
| Enterprise Value (mil) | 49,403.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.48% |
| Cost of Debt | 4.78% |
| WACC | 7.49% |