As of 2024-12-13, the Intrinsic Value of UniFirst Corp (UNF) is
320.21 USD. This UniFirst valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 192.71 USD, the upside of UniFirst Corp is
66.20%.
The range of the Intrinsic Value is 231.06 - 549.95 USD
320.21 USD
Intrinsic Value
UniFirst Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
231.06 - 549.95 |
320.21 |
66.2% |
| DCF (Growth 10y) |
298.94 - 678.96 |
405.71 |
110.5% |
| DCF (EBITDA 5y) |
222.01 - 317.88 |
274.39 |
42.4% |
| DCF (EBITDA 10y) |
285.25 - 407.92 |
349.68 |
81.5% |
| Fair Value |
39.17 - 39.17 |
39.17 |
-79.67% |
| P/E |
184.25 - 255.38 |
218.42 |
13.3% |
| EV/EBITDA |
227.09 - 943.52 |
538.54 |
179.5% |
| EPV |
180.89 - 223.85 |
202.37 |
5.0% |
| DDM - Stable |
66.81 - 190.19 |
128.50 |
-33.3% |
| DDM - Multi |
133.09 - 295.81 |
183.74 |
-4.7% |
UniFirst Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,578.62 |
| Beta |
0.92 |
| Outstanding shares (mil) |
18.57 |
| Enterprise Value (mil) |
3,417.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.96% |
| Cost of Debt |
4.48% |
| WACC |
5.70% |