UVV
Universal Corp
Price:  
47.30 
USD
Volume:  
229,522.00
United States | Tobacco
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UVV Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Universal Corp (UVV) is 8.67 USD. This UVV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.30 USD, the upside of Universal Corp is %.

The range of the Intrinsic Value is (2.72) - 33.67 USD

47.30 USD
Stock Price
8.67 USD
Intrinsic Value
Intrinsic Value Details

UVV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (2.72) - 33.67 8.67 -81.7%
DCF (Growth 10y) 12.27 - 58.45 26.82 -43.3%
DCF (EBITDA 5y) 26.64 - 39.71 32.66 -31.0%
DCF (EBITDA 10y) 33.97 - 51.07 41.79 -11.6%
Fair Value 34.21 - 34.21 34.21 -27.67%
P/E 46.42 - 53.26 47.72 0.9%
EV/EBITDA 32.14 - 45.23 38.03 -19.6%
EPV 33.77 - 50.04 41.90 -11.4%
DDM - Stable 46.20 - 119.84 83.02 75.5%
DDM - Multi 51.80 - 98.94 67.45 42.6%

UVV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,162.16
Beta 0.55
Outstanding shares (mil) 24.57
Enterprise Value (mil) 2,070.61
Market risk premium 4.60%
Cost of Equity 8.13%
Cost of Debt 5.57%
WACC 6.45%