UFI
Unifi Inc
Price:  
5.88 
USD
Volume:  
66,628.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Unifi Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Unifi Inc (UFI) is 2.54 USD. This Unifi valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 5.88 USD, the upside of Unifi Inc is %.

The range of the Intrinsic Value is (0.11) - 5.77 USD

5.88 USD
Stock Price
2.54 USD
Intrinsic Value
Intrinsic Value Details

Unifi Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (9.53) - (7.72) (8.21) -239.6%
DCF (Growth 10y) (3.82) - 1.05 (2.52) -142.8%
DCF (EBITDA 5y) (0.11) - 5.77 2.54 -56.7%
DCF (EBITDA 10y) 1.62 - 9.65 5.12 -12.9%
Fair Value -14.79 - -14.79 -14.79 -351.48%
P/E (35.90) - (49.27) (42.96) -830.6%
EV/EBITDA (9.39) - (10.73) (9.93) -268.8%
EPV (2.71) - (1.71) (2.21) -137.6%
DDM - Stable (19.84) - (50.72) (35.28) -700.0%
DDM - Multi 0.55 - 1.20 0.77 -87.0%

Unifi Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 106.55
Beta 1.67
Outstanding shares (mil) 18.12
Enterprise Value (mil) 203.07
Market risk premium 4.60%
Cost of Equity 9.84%
Cost of Debt 5.50%
WACC 6.30%