investorscraft@gmail.com

Intrinsic ValueYum! Brands, Inc. (0QYD.L)

Previous Close£155.22
Intrinsic Value
Upside potential
Previous Close
£155.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yum! Brands, Inc. is a global leader in the quick-service restaurant (QSR) industry, operating through its well-known brands: KFC, Pizza Hut, Taco Bell, and The Habit Burger Grill. The company primarily generates revenue through franchising, with a significant portion of its units operated by franchisees, ensuring capital-light scalability. Its diversified portfolio spans chicken, pizza, Mexican-style food, and chargrilled burgers, catering to varied consumer preferences across approximately 157 countries. Yum! Brands leverages its extensive global footprint and strong brand equity to maintain a competitive edge in the highly fragmented QSR sector. The company’s asset-light model, combined with localized menu innovations and digital transformation initiatives, enhances its resilience against regional economic fluctuations. With over 53,000 units worldwide, Yum! Brands holds a dominant position in key markets, particularly in emerging economies where demand for affordable dining options remains robust. Its strategic focus on franchisee partnerships, operational efficiency, and digital engagement underpins its long-term growth trajectory.

Revenue Profitability And Efficiency

Yum! Brands reported revenue of $7.55 billion for the latest fiscal year, with net income reaching $1.49 billion, reflecting a healthy net margin of approximately 19.7%. The company’s diluted EPS stood at $5.21, demonstrating strong earnings power. Operating cash flow was robust at $1.69 billion, supported by high-margin franchise fees and efficient cost management. Capital expenditures were modest at $257 million, aligning with its asset-light strategy.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its franchising model, which ensures high returns on invested capital with minimal operational overhead. Yum! Brands’ focus on digital sales and delivery partnerships further enhances profitability. Its capital efficiency is evident in its ability to generate substantial free cash flow, which supports shareholder returns and debt management.

Balance Sheet And Financial Health

Yum! Brands maintains a solid balance sheet with $771 million in cash and equivalents, though total debt stands at $12.29 billion, reflecting its leveraged position. The company’s strong cash flow generation provides ample coverage for interest obligations and debt servicing. Its financial health is further supported by consistent profitability and a disciplined approach to capital allocation.

Growth Trends And Dividend Policy

Yum! Brands has demonstrated steady growth through unit expansion and same-store sales improvements, particularly in international markets. The company pays a reliable dividend, with a dividend per share of $2.72, appealing to income-focused investors. Its growth strategy emphasizes digital transformation, menu innovation, and franchisee support to sustain long-term revenue and earnings growth.

Valuation And Market Expectations

With a market capitalization of approximately $40.35 billion, Yum! Brands trades at a premium, reflecting its strong brand portfolio and growth prospects. The company’s beta of 0.769 indicates lower volatility relative to the broader market, appealing to risk-averse investors. Market expectations are anchored on its ability to maintain margin expansion and global unit growth.

Strategic Advantages And Outlook

Yum! Brands’ strategic advantages include its globally recognized brands, scalable franchising model, and digital-first approach. The company is well-positioned to capitalize on post-pandemic recovery trends, particularly in delivery and off-premise dining. Its outlook remains positive, driven by operational efficiencies, international expansion, and sustained innovation in customer engagement.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount