The Discounted Cash Flow (DCF) valuation of Universal Corp (UVV) is 18.43 USD. With the latest stock price at 56.29 USD, the upside of Universal Corp based on DCF is -67.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.2% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9.45 - 31.58 | 18.43 |
| Upside | -83.2% - -43.9% | -67.3% |