As of 2024-12-15, the Intrinsic Value of Ulta Beauty Inc (ULTA) is
465.89 USD. This Ulta valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 424.11 USD, the upside of Ulta Beauty Inc is
9.90%.
The range of the Intrinsic Value is 389.52 - 585.44 USD
465.89 USD
Intrinsic Value
Ulta Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
389.52 - 585.44 |
465.89 |
9.9% |
| DCF (Growth 10y) |
440.91 - 647.32 |
521.74 |
23.0% |
| DCF (EBITDA 5y) |
310.58 - 357.16 |
333.89 |
-21.3% |
| DCF (EBITDA 10y) |
375.08 - 442.42 |
407.62 |
-3.9% |
| Fair Value |
652.11 - 652.11 |
652.11 |
53.76% |
| P/E |
306.70 - 429.61 |
373.27 |
-12.0% |
| EV/EBITDA |
228.17 - 309.09 |
256.70 |
-39.5% |
| EPV |
318.28 - 403.82 |
361.05 |
-14.9% |
| DDM - Stable |
148.03 - 299.26 |
223.64 |
-47.3% |
| DDM - Multi |
174.82 - 288.07 |
218.67 |
-48.4% |
Ulta Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19,665.98 |
| Beta |
1.26 |
| Outstanding shares (mil) |
46.37 |
| Enterprise Value (mil) |
19,252.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.09% |
| Cost of Debt |
4.48% |
| WACC |
7.25% |