|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 152.65 USD | +1.04% |
|
+3.07% | +0.89% |
| 06:00am | Target Shareholders Reject Call for Independent Board Oversight | MT |
| 08:40pm | Target investors reject proposal for independent board chair, sources say | RE |
Company Valuation: Yum! Brands, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 40,704 | 36,079 | 36,625 | 37,440 | 42,003 | 41,641 | - | - |
| Change | - | -11.36% | 1.51% | 2.23% | 12.19% | -0.86% | - | - |
| Enterprise Value (EV) 1 | 51,464 | 47,563 | 47,308 | 48,157 | 53,204 | 52,870 | 53,008 | 53,252 |
| Change | - | -7.58% | -0.54% | 1.8% | 10.48% | -0.63% | 0.26% | 0.46% |
| P/E Ratio | 26.7x | 28x | 23.4x | 25.7x | 27.3x | 22.3x | 20.4x | 18.2x |
| PBR | -5.01x | -4.04x | -4.67x | -4.89x | -5.72x | -5.85x | -5.72x | -5.37x |
| PEG | - | -2.3x | 1x | -3.88x | 4.32x | 1x | 2.15x | 1.5x |
| Capitalization / Revenue | 6.18x | 5.27x | 5.18x | 4.96x | 5.11x | 4.53x | 4.31x | 4.07x |
| EV / Revenue | 7.82x | 6.95x | 6.69x | 6.38x | 6.48x | 5.75x | 5.49x | 5.21x |
| EV / EBITDA | 22.4x | 20.7x | 18.5x | 17.7x | 18.3x | 16.8x | 15.7x | 14.5x |
| EV / EBIT | 24.2x | 22.1x | 19.7x | 18.9x | 19.7x | 18.2x | 16.8x | 15.7x |
| EV / FCF | 34.9x | 41.4x | 35.9x | 33.6x | 32.5x | 29.7x | 25.4x | 22x |
| FCF Yield | 2.87% | 2.41% | 2.79% | 2.97% | 3.08% | 3.37% | 3.94% | 4.55% |
| Dividend per Share 2 | 2 | 2.28 | 2.42 | 2.68 | 2.84 | 3.023 | 3.291 | 3.683 |
| Rate of return | 1.44% | 1.78% | 1.85% | 2% | 1.88% | 2% | 2.18% | 2.44% |
| EPS 2 | 5.21 | 4.57 | 5.59 | 5.22 | 5.55 | 6.762 | 7.404 | 8.307 |
| Distribution rate | 38.4% | 49.9% | 43.3% | 51.3% | 51.2% | 44.7% | 44.5% | 44.3% |
| Net sales 1 | 6,584 | 6,842 | 7,076 | 7,549 | 8,214 | 9,193 | 9,656 | 10,225 |
| EBITDA 1 | 2,294 | 2,295 | 2,559 | 2,719 | 2,902 | 3,143 | 3,380 | 3,668 |
| EBIT 1 | 2,130 | 2,149 | 2,406 | 2,544 | 2,696 | 2,909 | 3,146 | 3,401 |
| Net income 1 | 1,575 | 1,325 | 1,597 | 1,486 | 1,559 | 1,865 | 2,001 | 2,139 |
| Net Debt 1 | 10,760 | 11,484 | 10,683 | 10,717 | 11,201 | 11,229 | 11,367 | 11,611 |
| Reference price 2 | 138.86 | 128.08 | 130.66 | 134.16 | 151.28 | 151.08 | 151.08 | 151.08 |
| Nbr of stocks (in thousands) | 293,133 | 281,688 | 280,308 | 279,072 | 277,653 | 275,621 | - | - |
| Announcement Date | 2/9/22 | 2/8/23 | 2/7/24 | 2/6/25 | 2/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.34x | 5.75x | 16.82x | 2% | 41.64B | |
| 21.9x | 8.43x | 15.26x | 2.65% | 201B | |
| 27.42x | 2.98x | 16.88x | -.--% | 39.02B | |
| 18.12x | 3.82x | 11.85x | 3.52% | 25.4B | |
| 15.01x | 1.06x | 6.84x | 2.69% | 14.88B | |
| 16.4x | 2.91x | 13.64x | 2.53% | 10.47B | |
| 26.08x | 2.19x | - | 0.9% | 6.03B | |
| 17.26x | 1.7x | 7.12x | 4.6% | 4.34B | |
| 32.3x | 6.51x | 18.82x | 0.88% | 3.96B | |
| 12.03x | 0.92x | 4.19x | 2.57% | 2.21B | |
| Average | 20.89x | 3.63x | 12.38x | 2.23% | 34.87B | |
| Weighted average by Cap. | 21.91x | 6.42x | 14.84x | 2.31% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- YUM Stock
- Valuation Yum! Brands, Inc.
Select your edition
All financial news and data tailored to specific country editions
