As of 2024-12-12, the Intrinsic Value of Universal Corp (UVV) is
18.43 USD. This UVV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.29 USD, the upside of Universal Corp is
-67.30%.
The range of the Intrinsic Value is 9.45 - 31.58 USD
18.43 USD
Intrinsic Value
UVV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.45 - 31.58 |
18.43 |
-67.3% |
| DCF (Growth 10y) |
31.79 - 61.79 |
43.98 |
-21.9% |
| DCF (EBITDA 5y) |
47.69 - 67.25 |
56.34 |
0.1% |
| DCF (EBITDA 10y) |
64.47 - 89.93 |
75.77 |
34.6% |
| Fair Value |
29.13 - 29.13 |
29.13 |
-48.25% |
| P/E |
46.07 - 73.09 |
57.97 |
3.0% |
| EV/EBITDA |
36.42 - 64.35 |
46.20 |
-17.9% |
| EPV |
49.11 - 66.63 |
57.87 |
2.8% |
| DDM - Stable |
46.76 - 92.01 |
69.38 |
23.3% |
| DDM - Multi |
77.61 - 115.78 |
92.71 |
64.7% |
UVV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,389.80 |
| Beta |
0.12 |
| Outstanding shares (mil) |
24.69 |
| Enterprise Value (mil) |
2,486.69 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.61% |
| Cost of Debt |
5.86% |
| WACC |
5.70% |