UVV
Universal Corp
Price:  
60.33 
USD
Volume:  
222,982.00
United States | Tobacco
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UVV Intrinsic Value

-81.30 %
Upside

What is the intrinsic value of UVV?

As of 2025-06-16, the Intrinsic Value of Universal Corp (UVV) is 11.28 USD. This UVV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.33 USD, the upside of Universal Corp is -81.30%.

The range of the Intrinsic Value is 2.99 - 24.76 USD

Is UVV undervalued or overvalued?

Based on its market price of 60.33 USD and our intrinsic valuation, Universal Corp (UVV) is overvalued by 81.30%.

60.33 USD
Stock Price
11.28 USD
Intrinsic Value
Intrinsic Value Details

UVV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.99 - 24.76 11.28 -81.3%
DCF (Growth 10y) 42.81 - 88.06 60.08 -0.4%
DCF (EBITDA 5y) 34.83 - 71.73 51.38 -14.8%
DCF (EBITDA 10y) 51.64 - 95.44 70.98 17.7%
Fair Value 30.85 - 30.85 30.85 -48.86%
P/E 42.45 - 85.88 58.04 -3.8%
EV/EBITDA 32.71 - 66.42 51.98 -13.8%
EPV 65.00 - 90.28 77.64 28.7%
DDM - Stable 33.03 - 73.52 53.28 -11.7%
DDM - Multi 65.50 - 109.26 81.55 35.2%

UVV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,491.36
Beta 0.31
Outstanding shares (mil) 24.72
Enterprise Value (mil) 2,304.20
Market risk premium 4.60%
Cost of Equity 7.43%
Cost of Debt 5.00%
WACC 5.93%