UNF
UniFirst Corp
Price:  
219.39 
USD
Volume:  
92,140.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UniFirst Intrinsic Value

8.50 %
Upside

As of 2025-02-10, the Intrinsic Value of UniFirst Corp (UNF) is 237.93 USD. This UniFirst valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 219.39 USD, the upside of UniFirst Corp is 8.50%.

The range of the Intrinsic Value is 199.07 - 298.59 USD

219.39 USD
Stock Price
237.93 USD
Intrinsic Value
Intrinsic Value Details

UniFirst Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 199.07 - 298.59 237.93 8.5%
DCF (Growth 10y) 256.97 - 380.46 305.33 39.2%
DCF (EBITDA 5y) 210.98 - 283.09 250.40 14.1%
DCF (EBITDA 10y) 267.74 - 361.02 316.65 44.3%
Fair Value 39.38 - 39.38 39.38 -82.05%
P/E 195.79 - 256.28 222.66 1.5%
EV/EBITDA 222.38 - 852.61 500.93 128.3%
EPV 168.61 - 205.40 187.01 -14.8%
DDM - Stable 56.83 - 114.86 85.85 -60.9%
DDM - Multi 111.16 - 178.84 137.44 -37.4%

UniFirst Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,074.07
Beta 0.35
Outstanding shares (mil) 18.57
Enterprise Value (mil) 3,907.83
Market risk premium 4.60%
Cost of Equity 8.94%
Cost of Debt 4.48%
WACC 6.18%