As of 2024-07-27, the Intrinsic Value of Yum! Brands Inc (YUM) is
146.75 USD. This Yum! valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 128.05 USD, the upside of Yum! Brands Inc is
%.
The range of the Intrinsic Value is 93.34 - 290.86 USD
146.75 USD
Intrinsic Value
Yum! Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
93.34 - 290.86 |
146.75 |
14.6% |
| DCF (Growth 10y) |
109.89 - 308.24 |
163.96 |
28.0% |
| DCF (EBITDA 5y) |
66.70 - 155.77 |
108.88 |
-15.0% |
| DCF (EBITDA 10y) |
87.04 - 181.14 |
129.91 |
1.5% |
| Fair Value |
37.36 - 37.36 |
37.36 |
-70.82% |
| P/E |
110.10 - 143.81 |
129.03 |
0.8% |
| EV/EBITDA |
46.02 - 133.47 |
87.78 |
-31.4% |
| EPV |
41.63 - 66.79 |
54.21 |
-57.7% |
| DDM - Stable |
53.28 - 167.07 |
110.17 |
-14.0% |
| DDM - Multi |
71.03 - 166.29 |
98.78 |
-22.9% |
Yum! Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36,062.72 |
| Beta |
0.54 |
| Outstanding shares (mil) |
281.63 |
| Enterprise Value (mil) |
46,598.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.30% |
| Cost of Debt |
4.95% |
| WACC |
7.38% |