YUM
Yum! Brands Inc
Price:  
137.65 
USD
Volume:  
1,453,162.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Yum! Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Yum! Brands Inc (YUM) is 150.47 USD. This Yum! valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.65 USD, the upside of Yum! Brands Inc is %.

The range of the Intrinsic Value is 98.52 - 280.33 USD

137.65 USD
Stock Price
150.47 USD
Intrinsic Value
Intrinsic Value Details

Yum! Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 98.52 - 280.33 150.47 9.3%
DCF (Growth 10y) 122.27 - 314.85 177.76 29.1%
DCF (EBITDA 5y) 84.49 - 182.96 134.94 -2.0%
DCF (EBITDA 10y) 109.45 - 218.69 162.61 18.1%
Fair Value 37.36 - 37.36 37.36 -72.86%
P/E 117.58 - 159.94 143.78 4.5%
EV/EBITDA 53.55 - 138.91 96.02 -30.2%
EPV 36.44 - 60.32 48.38 -64.9%
DDM - Stable 48.91 - 144.26 96.58 -29.8%
DDM - Multi 76.29 - 168.80 104.43 -24.1%

Yum! Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 38,766.37
Beta 0.71
Outstanding shares (mil) 281.63
Enterprise Value (mil) 49,302.37
Market risk premium 4.60%
Cost of Equity 8.88%
Cost of Debt 4.95%
WACC 7.88%