investorscraft@gmail.com

Intrinsic ValueYum! Brands, Inc. (YUM)

Previous Close$155.50
Intrinsic Value
Upside potential
Previous Close
$155.50

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. operates as a global leader in the quick-service restaurant (QSR) industry, with a portfolio of iconic brands including KFC, Pizza Hut, Taco Bell, and The Habit Burger Grill. The company primarily generates revenue through franchise fees, royalties, and sales from company-owned restaurants, leveraging a capital-light model that emphasizes scalability and operational efficiency. Yum! Brands maintains a dominant market position by focusing on brand recognition, digital innovation, and localized menu adaptations to cater to diverse consumer preferences across over 150 countries. The QSR sector is highly competitive, but Yum! Brands differentiates itself through its multi-brand strategy, robust supply chain, and data-driven customer engagement. Its franchised model reduces capital intensity while ensuring steady cash flows, making it resilient to economic cycles. The company’s emphasis on digital ordering, delivery partnerships, and loyalty programs further strengthens its competitive edge in an increasingly tech-driven industry.

Revenue Profitability And Efficiency

In FY 2024, Yum! Brands reported revenue of $7.55 billion, with net income reaching $1.49 billion, reflecting a strong margin profile. The company’s diluted EPS stood at $5.22, underscoring its earnings power. Operating cash flow was robust at $1.69 billion, while capital expenditures were modest at $257 million, highlighting efficient capital deployment and a focus on franchising over owned-restaurant expansion.

Earnings Power And Capital Efficiency

Yum! Brands demonstrates consistent earnings power, driven by high-margin franchise fees and royalties. The company’s capital-light model allows for superior returns on invested capital, with minimal reinvestment needs. Operating cash flow significantly exceeds capital expenditures, enabling shareholder returns and debt management. This efficiency is a hallmark of its franchised business structure, which prioritizes scalability and cash generation.

Balance Sheet And Financial Health

Yum! Brands holds $616 million in cash and equivalents, against total debt of $12.29 billion, indicating a leveraged but manageable balance sheet. The company’s strong cash flow generation supports its debt obligations, while its asset-light model reduces operational risk. Financial health remains stable, with ample liquidity to fund growth initiatives and shareholder returns.

Growth Trends And Dividend Policy

Yum! Brands has shown steady growth through international expansion and digital sales penetration. The company pays a dividend of $2.67 per share, reflecting a commitment to returning capital to shareholders. Growth is driven by unit expansion, same-store sales improvements, and strategic acquisitions, balanced with consistent dividend increases and share repurchases.

Valuation And Market Expectations

The market values Yum! Brands for its resilient franchise model and global brand strength. Trading multiples reflect expectations of sustained mid-single-digit revenue growth and margin stability. Investors prize its predictable cash flows and defensive positioning in the QSR sector, though competition and macroeconomic pressures remain key watchpoints.

Strategic Advantages And Outlook

Yum! Brands benefits from its diversified brand portfolio, franchised operating model, and digital leadership. The outlook remains positive, with growth expected from emerging markets and technology-driven sales channels. Strategic initiatives focus on menu innovation, delivery partnerships, and cost efficiencies, positioning the company for long-term value creation despite sector headwinds.

Sources

10-K, investor presentations

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