As of 2025-06-26, the Intrinsic Value of Ulta Beauty Inc (ULTA) is 541.24 USD. This Ulta valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 459.09 USD, the upside of Ulta Beauty Inc is 17.90%.
The range of the Intrinsic Value is 409.87 - 830.44 USD
Based on its market price of 459.09 USD and our intrinsic valuation, Ulta Beauty Inc (ULTA) is undervalued by 17.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 409.87 - 830.44 | 541.24 | 17.9% |
| DCF (Growth 10y) | 478.14 - 921.37 | 617.67 | 34.5% |
| DCF (EBITDA 5y) | 276.56 - 353.21 | 312.71 | -31.9% |
| DCF (EBITDA 10y) | 367.37 - 472.34 | 415.70 | -9.5% |
| Fair Value | 660.61 - 660.61 | 660.61 | 43.89% |
| P/E | 323.29 - 396.37 | 342.76 | -25.3% |
| EV/EBITDA | (56.56) - 350.17 | 117.88 | -74.3% |
| EPV | 301.73 - 379.86 | 340.80 | -25.8% |
| DDM - Stable | 166.48 - 456.22 | 311.35 | -32.2% |
| DDM - Multi | 196.33 - 436.33 | 272.80 | -40.6% |
| Market Cap (mil) | 20,727.91 |
| Beta | 0.72 |
| Outstanding shares (mil) | 45.15 |
| Enterprise Value (mil) | 20,273.29 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.16% |
| Cost of Debt | 7.00% |
| WACC | 8.24% |