Company Valuation: Yelp Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,646 1,906 3,242 2,547 1,869 1,175 - -
Change - -27.98% 70.1% -21.42% -26.63% -37.1% - -
Enterprise Value (EV) 1 2,166 1,505 2,800 2,229 1,660 1,053 969.8 860.6
Change - -30.53% 86.05% -20.39% -25.53% -36.58% -7.89% -11.26%
P/E 72.5x 54.7x 35.1x 20.6x 13.6x 12.3x 8.74x 8.31x
PBR 3.79x 2.69x 4.37x 3.51x 2.56x 1.77x 1.49x 1.32x
PEG - - 0x 0.5x 0.7x -0.6x 0.2x 1.59x
Capitalization / Revenue 2.56x 1.6x 2.42x 1.8x 1.28x 0.8x 0.78x 0.76x
EV / Revenue 2.1x 1.26x 2.09x 1.58x 1.13x 0.72x 0.64x 0.56x
EV / EBITDA 8.79x 5.58x 8.47x 6.23x 4.5x 3.29x 2.92x 2.58x
EV / EBIT 68.7x 25.8x 35.4x 14.8x 9x 7.77x 5.61x 4.45x
EV / FCF 11.7x 9.39x 10x 8.97x 5.13x 4.9x 4.33x 3.97x
FCF Yield 8.51% 10.7% 9.98% 11.1% 19.5% 20.4% 23.1% 25.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.5 0.5 1.35 1.88 2.24 1.765 2.477 2.607
Distribution rate - - - - - - - -
Net sales 1 1,032 1,194 1,337 1,412 1,465 1,466 1,513 1,547
EBITDA 1 246.3 269.8 330.5 358 369.2 320.4 332.1 333
EBIT 1 31.55 58.35 79.04 151 184.5 135.4 172.9 193.4
Net income 1 39.67 36.35 99.17 132.8 145.6 103 136.5 151.4
Net Debt 1 -479.8 -400.6 -441.4 -317.9 -208.6 -122.5 -205.6 -314.8
Reference price 2 36.24 27.34 47.34 38.70 30.39 21.66 21.66 21.66
Nbr of stocks (in thousands) 73,016 69,702 68,473 65,818 61,492 54,264 - -
Announcement Date 10/02/22 09/02/23 15/02/24 13/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.83x6.46x19.4x-.--% 326B
23.01x2.71x13.79x-.--% 155B
38.22x4.48x29.65x-.--% 112B
34.37x6.78x19.06x-.--% 107B
2.8x74.2x2.07x0.15% 102B
81.15x4.87x23.2x-.--% 91.74B
10.25x7.64x91.63x0.66% 91.17B
8.19x3.12x64.55x0.73% 35.68B
192.2x2.93x85.54x-.--% 31.43B
Average 45.78x 12.58x 38.77x 0.17% 116.8B
Weighted average by Cap. 31.98x 12.04x 28.05x 0.1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!