|
Yum! Brands, Inc. (YUM) DCF Valuation
US | Consumer Cyclical | Restaurants | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Yum! Brands, Inc. (YUM) Bundle
Simplify Yum! Brands, Inc. (YUM) valuation with this customizable DCF Calculator! Featuring real Yum! Brands, Inc. (YUM) financials and adjustable forecast inputs, you can test scenarios and uncover Yum! Brands, Inc. (YUM) fair value in minutes.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5,652.0 | 6,584.0 | 6,842.0 | 7,076.0 | 7,549.0 | 8,124.9 | 8,744.6 | 9,411.7 | 10,129.6 | 10,902.4 |
| Revenue Growth, % | 0 | 16.49 | 3.92 | 3.42 | 6.68 | 7.63 | 7.63 | 7.63 | 7.63 | 7.63 |
| EBITDA | 1,763.0 | 2,406.0 | 2,395.0 | 2,484.0 | 2,564.0 | 2,791.9 | 3,004.8 | 3,234.0 | 3,480.7 | 3,746.3 |
| EBITDA, % | 31.19 | 36.54 | 35 | 35.1 | 33.96 | 34.36 | 34.36 | 34.36 | 34.36 | 34.36 |
| Depreciation | 195.0 | 210.0 | 196.0 | 153.0 | 175.0 | 227.2 | 244.6 | 263.2 | 283.3 | 304.9 |
| Depreciation, % | 3.45 | 3.19 | 2.86 | 2.16 | 2.32 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 |
| EBIT | 1,568.0 | 2,196.0 | 2,199.0 | 2,331.0 | 2,389.0 | 2,564.6 | 2,760.2 | 2,970.8 | 3,197.4 | 3,441.3 |
| EBIT, % | 27.74 | 33.35 | 32.14 | 32.94 | 31.65 | 31.56 | 31.56 | 31.56 | 31.56 | 31.56 |
| Total Cash | 730.0 | 486.0 | 367.0 | 512.0 | 707.0 | 686.8 | 739.1 | 795.5 | 856.2 | 921.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 534.0 | 596.0 | 648.0 | 757.0 | 830.0 | 807.0 | 868.6 | 934.8 | 1,006.2 | 1,082.9 |
| Account Receivables, % | 9.45 | 9.05 | 9.47 | 10.7 | 10.99 | 9.93 | 9.93 | 9.93 | 9.93 | 9.93 |
| Inventories | .0 | .0 | 442.0 | .0 | .0 | 105.0 | 113.0 | 121.6 | 130.9 | 140.9 |
| Inventories, % | 0 | 0 | 6.46 | 0 | 0 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 |
| Accounts Payable | 215.0 | 227.0 | 243.0 | 231.0 | 249.0 | 282.2 | 303.7 | 326.9 | 351.8 | 378.7 |
| Accounts Payable, % | 3.8 | 3.45 | 3.55 | 3.26 | 3.3 | 3.47 | 3.47 | 3.47 | 3.47 | 3.47 |
| Capital Expenditure | -160.0 | -230.0 | -279.0 | -285.0 | .0 | -234.5 | -252.4 | -271.6 | -292.3 | -314.6 |
| Capital Expenditure, % | -2.83 | -3.49 | -4.08 | -4.03 | 0 | -2.89 | -2.89 | -2.89 | -2.89 | -2.89 |
| Tax Rate, % | 21.79 | 21.79 | 21.79 | 21.79 | 21.79 | 21.79 | 21.79 | 21.79 | 21.79 | 21.79 |
| EBITAT | 1,389.7 | 2,066.1 | 1,753.1 | 2,047.6 | 1,868.4 | 2,197.8 | 2,365.5 | 2,545.9 | 2,740.1 | 2,949.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,105.7 | 1,996.1 | 1,192.1 | 2,236.6 | 1,988.4 | 2,141.8 | 2,309.7 | 2,485.8 | 2,675.5 | 2,879.6 |
| WACC, % | 8.02 | 8.06 | 7.94 | 8.01 | 7.93 | 7.99 | 7.99 | 7.99 | 7.99 | 7.99 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,865.6 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 2,980 | |||||||||
| Terminal Value | 66,374 | |||||||||
| Present Terminal Value | 45,194 | |||||||||
| Enterprise Value | 55,059 | |||||||||
| Net Debt | 11,670 | |||||||||
| Equity Value | 43,389 | |||||||||
| Diluted Shares Outstanding, MM | 285 | |||||||||
| Equity Value Per Share | 152.24 |
What You Will Get
- Real Yum! Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Yum! Brands’ fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- 🍔 Real-Life YUM Financials: Pre-filled historical and projected data for Yum! Brands, Inc. (YUM).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Yum!’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Yum!’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Yum! Brands data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Yum! Brands’ intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Yum! Brands, Inc. (YUM)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: Yum! Brands' historical and projected financial figures preloaded for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Investors: Accurately estimate Yum! Brands, Inc.'s (YUM) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Yum! Brands, Inc. (YUM).
- Consultants: Efficiently customize the template for valuation reports tailored to clients in the food industry.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading fast-food corporations.
- Educators: Employ it as a teaching resource to illustrate valuation methodologies in a real-world context.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Yum! Brands, Inc. (YUM).
- Real-World Data: Yum! Brands’ historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Yum! Brands, Inc. (YUM).
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Yum! Brands, Inc. (YUM).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results regarding Yum! Brands, Inc. (YUM).
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.