Projected Income Statement: Yelp Inc.

Forecast Balance Sheet: Yelp Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -480 -401 -441 -318 -209 -123 -206 -315
Change - 16.46% -9.98% 27.89% 34.28% 41.05% -67.48% -52.91%
Announcement Date 2/10/22 2/9/23 2/15/24 2/13/25 2/12/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Yelp Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 28.28 31.98 26.85 37.35 48.35 52.2 52 53
Change - 13.07% -16.05% 39.11% 29.47% 7.97% -0.39% 1.92%
Free Cash Flow (FCF) 1 184.4 160.3 279.4 248.5 323.7 215 224 217
Change - -13.04% 74.29% -11.08% 30.27% -33.57% 4.19% -3.13%
Announcement Date 2/10/22 2/9/23 2/15/24 2/13/25 2/12/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Yelp Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 23.87% 22.6% 24.72% 25.35% 25.2% 21.85% 21.95% 21.53%
EBIT Margin (%) 3.06% 4.89% 5.91% 10.7% 12.6% 9.23% 11.43% 12.51%
EBT Margin (%) 3.27% 5.6% 7.86% 12.96% 13.93% 9.91% 12.11% 13.15%
Net margin (%) 3.84% 3.05% 7.42% 9.41% 9.94% 7.03% 9.02% 9.79%
FCF margin (%) 17.87% 13.43% 20.9% 17.6% 22.09% 14.66% 14.81% 14.03%
FCF / Net Income (%) 464.76% 441.11% 281.76% 187.03% 222.3% 208.65% 164.17% 143.28%

Profitability

        
ROA 18.03% 8.64% 29.22% 25.4% 24.88% - - -
ROE 24.76% 12.21% 40.64% 33.98% 33.22% 15.28% 27.51% 21.81%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 2.74% 2.68% 2.01% 2.64% 3.3% 3.56% 3.44% 3.43%
CAPEX / EBITDA (%) 11.48% 11.85% 8.12% 10.43% 13.1% 16.29% 15.66% 15.92%
CAPEX / FCF (%) 15.34% 19.95% 9.61% 15.03% 14.94% 24.28% 23.21% 24.42%

Items per share

        
Cash flow per share 1 3.227 2.686 - 4.048 5.716 4.863 5.17 -
Change - -16.77% - - 41.22% -14.92% 6.3% -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 9.557 10.18 10.83 11.04 11.86 12.24 14.54 16.41
Change - 6.49% 6.4% 1.92% 7.44% 3.23% 18.79% 12.86%
EPS 1 0.5 0.5 1.35 1.88 2.24 1.765 2.477 2.607
Change - 0% 170% 39.26% 19.15% -21.21% 40.35% 5.23%
Nbr of stocks (in thousands) 73,016 69,702 68,473 65,818 61,492 54,264 54,264 54,264
Announcement Date 2/10/22 2/9/23 2/15/24 2/13/25 2/12/26 - - -
1USD
Estimates
2026 *2027 *
P/E 12.3x 8.74x
PBR 1.77x 1.49x
EV / Sales 0.72x 0.64x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
10
Last Close Price
21.66USD
Average target price
26.00USD
Spread / Average Target
+20.04%

Quarterly revenue - Rate of surprise

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