investorscraft@gmail.com

Intrinsic ValueYum! Brands, Inc. (TGR.DE)

Previous Close129.85
Intrinsic Value
Upside potential
Previous Close
129.85

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 independent franchisees, ensuring scalable growth with lower capital intensity. 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 strong brand equity, operational efficiency, and localized menu adaptations to maintain a competitive edge in the highly fragmented QSR market. The company’s asset-light model allows it to focus on innovation, digital integration, and franchisee support, reinforcing its market dominance. With over 53,000 units globally, Yum! Brands holds a formidable position in the industry, supported by its ability to adapt to regional tastes while maintaining global consistency.

Revenue Profitability And Efficiency

In its latest fiscal year, Yum! Brands reported revenue of €7.55 billion, with net income reaching €1.49 billion, reflecting a robust operating margin. The company’s diluted EPS stood at €5.21, demonstrating strong profitability. Operating cash flow was €1.69 billion, while capital expenditures were modest at €257 million, highlighting efficient capital deployment. The asset-light franchising model contributes to high cash conversion and scalable earnings.

Earnings Power And Capital Efficiency

Yum! Brands exhibits strong earnings power, driven by its franchised revenue streams and low capital requirements. The company’s operating cash flow of €1.69 billion underscores its ability to generate consistent returns. With a disciplined approach to capital allocation, Yum! Brands maintains high capital efficiency, reinvesting selectively in digital initiatives and franchisee support while returning capital to shareholders.

Balance Sheet And Financial Health

Yum! Brands holds €616 million in cash and equivalents, against total debt of €12.29 billion, reflecting a leveraged but manageable balance sheet. The company’s financial health is supported by stable cash flows from franchising, though its debt levels warrant monitoring. The asset-light model reduces operational risk, providing flexibility in navigating economic cycles.

Growth Trends And Dividend Policy

Yum! Brands focuses on unit expansion, digital adoption, and menu innovation to drive growth. The company has a history of returning capital to shareholders, with a dividend per share of €2.63. Its global footprint and franchising strategy position it well for sustained growth, particularly in emerging markets where QSR penetration is still expanding.

Valuation And Market Expectations

With a market capitalization of €35.7 billion and a beta of 0.77, Yum! Brands is viewed as a stable investment within the consumer cyclical sector. The company’s valuation reflects its strong brand portfolio, predictable cash flows, and growth potential in international markets. Investors likely expect steady performance, supported by its franchising model and operational efficiency.

Strategic Advantages And Outlook

Yum! Brands benefits from its globally recognized brands, scalable franchising model, and digital capabilities. The company is well-positioned to capitalize on the growing demand for convenience and delivery services. Strategic initiatives, including menu innovation and technology integration, should drive long-term growth, though competition and macroeconomic factors remain key watchpoints.

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