As of 2024-12-12, the Intrinsic Value of United Natural Foods Inc (UNFI) is
545.91 USD. This UNFI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.08 USD, the upside of United Natural Foods Inc is
1,844.10%.
The range of the Intrinsic Value is 279.66 - 3,541.14 USD
545.91 USD
Intrinsic Value
UNFI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
279.66 - 3,541.14 |
545.91 |
1844.1% |
| DCF (Growth 10y) |
394.84 - 4,760.93 |
754.54 |
2587.1% |
| DCF (EBITDA 5y) |
248.15 - 399.46 |
320.48 |
1041.3% |
| DCF (EBITDA 10y) |
352.94 - 659.62 |
484.86 |
1626.7% |
| Fair Value |
-9.35 - -9.35 |
-9.35 |
-133.29% |
| P/E |
(26.62) - 81.73 |
21.02 |
-25.1% |
| EV/EBITDA |
19.09 - 101.51 |
60.55 |
115.6% |
| EPV |
408.79 - 936.22 |
672.50 |
2295.0% |
| DDM - Stable |
(17.17) - (169.49) |
(93.33) |
-432.4% |
| DDM - Multi |
294.61 - 2,441.02 |
541.31 |
1827.7% |
UNFI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,682.27 |
| Beta |
0.90 |
| Outstanding shares (mil) |
59.91 |
| Enterprise Value (mil) |
3,746.27 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.81% |
| Cost of Debt |
11.00% |
| WACC |
8.47% |