YUM
Yum! Brands Inc
Price:  
139.06 
USD
Volume:  
2,956,502.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Yum! Intrinsic Value

27.90 %
Upside

What is the intrinsic value of Yum!?

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

Is Yum! undervalued or overvalued?

Based on its market price of 139.06 USD and our intrinsic valuation, Yum! Brands Inc (YUM) is undervalued by 27.90%.

139.06 USD
Stock Price
177.85 USD
Intrinsic Value
Intrinsic Value Details

Yum! Intrinsic Value - Valuation Summary

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%

Yum! Intrinsic Value - Key Valuation Metrics

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%