As of 2025-10-18, the Intrinsic Value of Unifi Inc (UFI) is 30.37 USD. This Unifi valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.57 USD, the upside of Unifi Inc is 564.50%.
The range of the Intrinsic Value is 20.54 - 52.79 USD
Based on its market price of 4.57 USD and our intrinsic valuation, Unifi Inc (UFI) is undervalued by 564.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.54 - 52.79 | 30.37 | 564.5% |
| DCF (Growth 10y) | 29.31 - 67.51 | 41.03 | 797.7% |
| DCF (EBITDA 5y) | 7.85 - 11.00 | 9.79 | 114.2% |
| DCF (EBITDA 10y) | 15.90 - 20.70 | 18.62 | 307.4% |
| Fair Value | -5.54 - -5.54 | -5.54 | -221.26% |
| P/E | (19.90) - (23.54) | (19.89) | -535.3% |
| EV/EBITDA | (6.79) - 4.12 | (1.83) | -140.1% |
| EPV | (26.97) - (32.33) | (29.65) | -748.7% |
| DDM - Stable | (10.02) - (32.50) | (21.26) | -565.2% |
| DDM - Multi | 13.44 - 34.98 | 19.56 | 327.9% |
| Market Cap (mil) | 83.91 |
| Beta | 0.32 |
| Outstanding shares (mil) | 18.36 |
| Enterprise Value (mil) | 169.13 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.41% |
| Cost of Debt | 6.33% |
| WACC | 6.28% |