As of 2025-05-26, the Intrinsic Value of UniFirst Corp (UNF) is 343.12 USD. This UniFirst valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 183.45 USD, the upside of UniFirst Corp is 87.00%.
The range of the Intrinsic Value is 233.36 - 703.25 USD
Based on its market price of 183.45 USD and our intrinsic valuation, UniFirst Corp (UNF) is undervalued by 87.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 233.36 - 703.25 | 343.12 | 87.0% |
| DCF (Growth 10y) | 284.30 - 809.88 | 407.77 | 122.3% |
| DCF (EBITDA 5y) | 202.55 - 358.66 | 278.79 | 52.0% |
| DCF (EBITDA 10y) | 250.78 - 433.42 | 336.72 | 83.5% |
| Fair Value | 40.48 - 40.48 | 40.48 | -77.93% |
| P/E | 176.32 - 235.75 | 199.89 | 9.0% |
| EV/EBITDA | 207.05 - 1,087.18 | 557.38 | 203.8% |
| EPV | 181.29 - 245.45 | 213.37 | 16.3% |
| DDM - Stable | 68.22 - 255.41 | 161.81 | -11.8% |
| DDM - Multi | 131.12 - 385.31 | 196.09 | 6.9% |
| Market Cap (mil) | 3,404.83 |
| Beta | 0.55 |
| Outstanding shares (mil) | 18.56 |
| Enterprise Value (mil) | 3,212.66 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.58% |
| Cost of Debt | 4.48% |
| WACC | 5.51% |