YUMC
Yum China Holdings Inc
Price:  
46.83 
USD
Volume:  
1,921,318.00
China | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

YUMC Intrinsic Value

36.00 %
Upside

What is the intrinsic value of YUMC?

As of 2025-07-19, the Intrinsic Value of Yum China Holdings Inc (YUMC) is 63.70 USD. This YUMC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.83 USD, the upside of Yum China Holdings Inc is 36.00%.

The range of the Intrinsic Value is 47.96 - 98.80 USD

Is YUMC undervalued or overvalued?

Based on its market price of 46.83 USD and our intrinsic valuation, Yum China Holdings Inc (YUMC) is undervalued by 36.00%.

46.83 USD
Stock Price
63.70 USD
Intrinsic Value
Intrinsic Value Details

YUMC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.96 - 98.80 63.70 36.0%
DCF (Growth 10y) 55.58 - 108.04 71.95 53.6%
DCF (EBITDA 5y) 80.78 - 109.00 92.05 96.6%
DCF (EBITDA 10y) 82.42 - 115.10 95.62 104.2%
Fair Value 38.35 - 38.35 38.35 -18.12%
P/E 63.40 - 74.68 67.51 44.2%
EV/EBITDA 64.62 - 99.49 77.70 65.9%
EPV 23.19 - 28.80 25.99 -44.5%
DDM - Stable 24.37 - 69.68 47.03 0.4%
DDM - Multi 43.83 - 94.71 59.63 27.3%

YUMC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,482.58
Beta 0.62
Outstanding shares (mil) 373.32
Enterprise Value (mil) 16,840.58
Market risk premium 4.60%
Cost of Equity 8.11%
Cost of Debt 4.25%
WACC 8.06%