As of 2024-12-15, the Intrinsic Value of Yum! Brands Inc (YUM) is 135.53 USD. This Yum! valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.00 USD, the upside of Yum! Brands Inc is -1.10%.

The range of the Intrinsic Value is 92.27 - 229.76 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	92.27 - 229.76	135.53	-1.1%
DCF (Growth 10y)	111.59 - 250.66	155.69	13.6%
DCF (EBITDA 5y)	105.29 - 174.99	141.03	2.9%
DCF (EBITDA 10y)	122.22 - 199.52	160.06	16.8%
Fair Value	35.72 - 35.72	35.72	-73.93%
P/E	144.80 - 180.02	159.19	16.2%
EV/EBITDA	78.24 - 136.78	113.96	-16.8%
EPV	42.53 - 67.28	54.91	-59.9%
DDM - Stable	45.75 - 123.37	84.56	-38.3%
DDM - Multi	74.95 - 150.50	99.38	-27.5%