UNF
UniFirst Corp
Price:  
171.08 
USD
Volume:  
92,929.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UniFirst Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of UniFirst Corp (UNF) is 210.28 USD. This UniFirst valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 171.08 USD, the upside of UniFirst Corp is %.

The range of the Intrinsic Value is 174.58 - 266.91 USD

171.08 USD
Stock Price
210.28 USD
Intrinsic Value
Intrinsic Value Details

UniFirst Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 174.58 - 266.91 210.28 22.9%
DCF (Growth 10y) 221.73 - 333.13 264.94 54.9%
DCF (EBITDA 5y) 173.98 - 226.53 203.77 19.1%
DCF (EBITDA 10y) 220.56 - 289.08 257.47 50.5%
Fair Value 34.42 - 34.42 34.42 -79.88%
P/E 149.82 - 252.67 186.70 9.1%
EV/EBITDA 172.45 - 762.76 430.98 151.9%
EPV 178.36 - 220.24 199.30 16.5%
DDM - Stable 50.34 - 105.18 77.76 -54.5%
DDM - Multi 101.09 - 166.86 126.12 -26.3%

UniFirst Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,192.35
Beta 0.73
Outstanding shares (mil) 18.66
Enterprise Value (mil) 3,080.11
Market risk premium 4.60%
Cost of Equity 8.73%
Cost of Debt 4.62%
WACC 6.13%