The Discounted Cash Flow (DCF) valuation of Universal Corp (UVV) is 41.65 USD. With the latest stock price at 54.30 USD, the upside of Universal Corp based on DCF is -23.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 6.8% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 29.91 - 58.84 | 41.65 |
| Upside | -44.9% - 8.4% | -23.3% |