As of 2024-12-14, the Intrinsic Value of US Foods Holding Corp (USFD) is 326.69 USD. This USFD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.96 USD, the upside of US Foods Holding Corp is 373.70%.

The range of the Intrinsic Value is 187.91 - 1,121.80 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	187.91 - 1,121.80	326.69	373.7%
DCF (Growth 10y)	255.11 - 1,415.66	428.64	521.6%
DCF (EBITDA 5y)	109.19 - 146.54	129.04	87.1%
DCF (EBITDA 10y)	170.89 - 238.51	204.24	196.2%
Fair Value	61.71 - 61.71	61.71	-10.51%
P/E	35.79 - 62.27	50.13	-27.3%
EV/EBITDA	22.63 - 56.47	40.32	-41.5%
EPV	18.59 - 39.84	29.22	-57.6%
DDM - Stable	25.89 - 153.68	89.78	30.2%
DDM - Multi	127.58 - 600.70	211.78	207.1%