As of 2025-05-24, the Intrinsic Value of US Foods Holding Corp (USFD) is 327.99 USD. This USFD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.83 USD, the upside of US Foods Holding Corp is 332.50%.
The range of the Intrinsic Value is 196.73 - 915.73 USD
Based on its market price of 75.83 USD and our intrinsic valuation, US Foods Holding Corp (USFD) is undervalued by 332.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 196.73 - 915.73 | 327.99 | 332.5% |
| DCF (Growth 10y) | 266.63 - 1,153.94 | 429.70 | 466.7% |
| DCF (EBITDA 5y) | 117.05 - 157.02 | 132.19 | 74.3% |
| DCF (EBITDA 10y) | 179.41 - 247.78 | 206.64 | 172.5% |
| Fair Value | 57.15 - 57.15 | 57.15 | -24.63% |
| P/E | 39.23 - 72.31 | 57.76 | -23.8% |
| EV/EBITDA | 25.13 - 47.68 | 36.23 | -52.2% |
| EPV | 29.08 - 52.40 | 40.74 | -46.3% |
| DDM - Stable | 23.55 - 119.03 | 71.29 | -6.0% |
| DDM - Multi | 133.67 - 541.94 | 216.42 | 185.4% |
| Market Cap (mil) | 17,480.33 |
| Beta | 0.89 |
| Outstanding shares (mil) | 230.52 |
| Enterprise Value (mil) | 22,390.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.26% |
| Cost of Debt | 5.10% |
| WACC | 6.50% |