USFD
US Foods Holding Corp
Price:  
80.55 
USD
Volume:  
4,692,954.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

USFD Intrinsic Value

277.50 %
Upside

What is the intrinsic value of USFD?

As of 2025-07-12, the Intrinsic Value of US Foods Holding Corp (USFD) is 304.09 USD. This USFD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.55 USD, the upside of US Foods Holding Corp is 277.50%.

The range of the Intrinsic Value is 194.10 - 675.73 USD

Is USFD undervalued or overvalued?

Based on its market price of 80.55 USD and our intrinsic valuation, US Foods Holding Corp (USFD) is undervalued by 277.50%.

80.55 USD
Stock Price
304.09 USD
Intrinsic Value
Intrinsic Value Details

USFD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 194.10 - 675.73 304.09 277.5%
DCF (Growth 10y) 263.03 - 850.92 398.14 394.3%
DCF (EBITDA 5y) 117.79 - 156.85 137.74 71.0%
DCF (EBITDA 10y) 179.54 - 242.31 210.07 160.8%
Fair Value 56.95 - 56.95 56.95 -29.30%
P/E 31.16 - 71.70 51.09 -36.6%
EV/EBITDA 25.74 - 47.84 35.30 -56.2%
EPV 28.65 - 46.69 37.67 -53.2%
DDM - Stable 23.38 - 90.61 57.00 -29.2%
DDM - Multi 132.65 - 407.41 201.10 149.7%

USFD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,635.24
Beta 0.88
Outstanding shares (mil) 231.35
Enterprise Value (mil) 23,545.24
Market risk premium 4.60%
Cost of Equity 7.54%
Cost of Debt 5.10%
WACC 6.73%