The Discounted Cash Flow (DCF) valuation of Ulta Beauty Inc (ULTA) is 500.60 USD. With the latest stock price at 405.01 USD, the upside of Ulta Beauty Inc based on DCF is 23.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.4% | 6.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 419.83 - 623.93 | 500.60 |
| Upside | 3.7% - 54.1% | 23.6% |