The Discounted Cash Flow (DCF) valuation of Ulta Beauty Inc (ULTA) is 459.96 USD. With the latest stock price at 338.38 USD, the upside of Ulta Beauty Inc based on DCF is 35.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.1% | 7.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 383.38 - 580.80 | 459.96 |
| Upside | 13.3% - 71.6% | 35.9% |