ULH
Universal Logistics Holdings Inc
Price:  
20.16 
USD
Volume:  
32,923.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ULH Intrinsic Value

205.00 %
Upside

What is the intrinsic value of ULH?

As of 2025-10-23, the Intrinsic Value of Universal Logistics Holdings Inc (ULH) is 61.49 USD. This ULH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.16 USD, the upside of Universal Logistics Holdings Inc is 205.00%.

The range of the Intrinsic Value is 47.05 - 83.66 USD

Is ULH undervalued or overvalued?

Based on its market price of 20.16 USD and our intrinsic valuation, Universal Logistics Holdings Inc (ULH) is undervalued by 205.00%.

20.16 USD
Stock Price
61.49 USD
Intrinsic Value
Intrinsic Value Details

ULH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.05 - 83.66 61.49 205.0%
DCF (Growth 10y) 46.88 - 79.19 59.70 196.1%
DCF (EBITDA 5y) 69.81 - 87.76 80.12 297.4%
DCF (EBITDA 10y) 74.76 - 94.63 85.32 323.2%
Fair Value 123.26 - 123.26 123.26 511.41%
P/E 42.60 - 62.52 54.69 171.3%
EV/EBITDA 44.85 - 61.64 55.01 172.9%
EPV 112.45 - 155.02 133.73 563.4%
DDM - Stable 11.29 - 22.02 16.65 -17.4%
DDM - Multi 24.87 - 38.83 30.39 50.8%

ULH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 530.81
Beta 1.70
Outstanding shares (mil) 26.33
Enterprise Value (mil) 530.81
Market risk premium 4.60%
Cost of Equity 12.43%
Cost of Debt 5.63%
WACC 7.44%