UNF
UniFirst Corp
Price:  
171.90 
USD
Volume:  
171,838.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UniFirst Intrinsic Value

96.60 %
Upside

What is the intrinsic value of UniFirst?

As of 2025-07-11, the Intrinsic Value of UniFirst Corp (UNF) is 337.93 USD. This UniFirst valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 171.90 USD, the upside of UniFirst Corp is 96.60%.

The range of the Intrinsic Value is 228.66 - 705.01 USD

Is UniFirst undervalued or overvalued?

Based on its market price of 171.90 USD and our intrinsic valuation, UniFirst Corp (UNF) is undervalued by 96.60%.

171.90 USD
Stock Price
337.93 USD
Intrinsic Value
Intrinsic Value Details

UniFirst Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 228.66 - 705.01 337.93 96.6%
DCF (Growth 10y) 278.34 - 811.93 401.47 133.5%
DCF (EBITDA 5y) 220.16 - 363.35 288.24 67.7%
DCF (EBITDA 10y) 266.55 - 438.43 345.43 100.9%
Fair Value 40.48 - 40.48 40.48 -76.45%
P/E 192.52 - 239.63 218.71 27.2%
EV/EBITDA 217.89 - 1,103.62 585.41 240.6%
EPV 178.28 - 245.66 211.97 23.3%
DDM - Stable 66.39 - 256.15 161.27 -6.2%
DDM - Multi 127.15 - 386.49 191.94 11.7%

UniFirst Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,190.46
Beta 0.59
Outstanding shares (mil) 18.56
Enterprise Value (mil) 2,998.29
Market risk premium 4.60%
Cost of Equity 7.69%
Cost of Debt 4.48%
WACC 5.56%