KFC Ltd
TSE:3420

Watchlist Manager
KFC Ltd Logo
KFC Ltd
TSE:3420
Watchlist
Price: 1 567 JPY 0.71% Market Closed
Market Cap: 11.6B JPY

Intrinsic Value

The intrinsic value of one KFC Ltd stock under the Base Case scenario is 2 806.57 JPY. Compared to the current market price of 1 567 JPY, KFC Ltd is Undervalued by 44%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
2 806.57 JPY
Undervaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
KFC Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about KFC Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is KFC Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for KFC Ltd.

Explain Valuation
Compare KFC Ltd to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about KFC Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
KFC Ltd

Current Assets 18.1B
Cash & Short-Term Investments 4.7B
Receivables 8.9B
Other Current Assets 4.4B
Non-Current Assets 10.2B
Long-Term Investments 4.3B
PP&E 4.8B
Intangibles 263.1m
Other Non-Current Assets 759.7m
Current Liabilities 6.9B
Accounts Payable 4.4B
Accrued Liabilities 65.1m
Short-Term Debt 600m
Other Current Liabilities 1.9B
Non-Current Liabilities 384.5m
Long-Term Debt 50m
Other Non-Current Liabilities 334.5m
Efficiency

Free Cash Flow Analysis
KFC Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
KFC Ltd

Revenue
26.5B JPY
Cost of Revenue
-19.2B JPY
Gross Profit
7.3B JPY
Operating Expenses
-5.7B JPY
Operating Income
1.6B JPY
Other Expenses
-439.3m JPY
Net Income
1.2B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

KFC Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
47/100
Profitability
Score

KFC Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

KFC Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Long-Term Solvency
89/100
Solvency
Score

KFC Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
KFC Ltd

There are no price targets for KFC Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for KFC Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one KFC Ltd stock?

The intrinsic value of one KFC Ltd stock under the Base Case scenario is 2 806.57 JPY.

Is KFC Ltd stock undervalued or overvalued?

Compared to the current market price of 1 567 JPY, KFC Ltd is Undervalued by 44%.

Back to Top