The Discounted Cash Flow (DCF) valuation of Ulta Beauty Inc (ULTA) is 457.37 USD. With the latest stock price at 411.92 USD, the upside of Ulta Beauty Inc based on DCF is 11.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.1% | 7.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 383.96 - 571.05 | 457.37 |
| Upside | -6.8% - 38.6% | 11.0% |