As of 2025-12-25, the Intrinsic Value of Universal Logistics Holdings Inc (ULH) is 50.15 USD. This ULH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.53 USD, the upside of Universal Logistics Holdings Inc is 222.90%.
The range of the Intrinsic Value is 33.95 - 78.95 USD
Based on its market price of 15.53 USD and our intrinsic valuation, Universal Logistics Holdings Inc (ULH) is undervalued by 222.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.95 - 78.95 | 50.15 | 222.9% |
| DCF (Growth 10y) | 34.18 - 75.43 | 49.12 | 216.3% |
| DCF (EBITDA 5y) | 45.01 - 65.36 | 54.28 | 249.5% |
| DCF (EBITDA 10y) | 46.30 - 73.23 | 58.25 | 275.1% |
| Fair Value | -38.23 - -38.23 | -38.23 | -346.18% |
| P/E | (25.39) - 83.35 | 18.35 | 18.1% |
| EV/EBITDA | 19.97 - 55.57 | 32.13 | 106.9% |
| EPV | 96.10 - 158.86 | 127.48 | 720.8% |
| DDM - Stable | (7.54) - (14.16) | (10.85) | -169.9% |
| DDM - Multi | 22.27 - 33.79 | 26.93 | 73.4% |
| Market Cap (mil) | 408.90 |
| Beta | 1.43 |
| Outstanding shares (mil) | 26.33 |
| Enterprise Value (mil) | 1,205.71 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.46% |
| Cost of Debt | 7.14% |
| WACC | 7.87% |