The Discounted Cash Flow (DCF) valuation of Ulta Beauty Inc (ULTA) is 521.27 USD. With the latest stock price at 390.00 USD, the upside of Ulta Beauty Inc based on DCF is 33.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.6% | 6.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 428.16 - 673.99 | 521.27 |
| Upside | 9.8% - 72.8% | 33.7% |