DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Universal Logistics Holdings, Inc. (ULH)

Industrials | Trucking

Today's Price

$17.12

Today's Fair Value

$8.28 -51.64%

Margin of Safety

-106.76%

Projected Value (5Y)

$13.34 -22.08%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.25% | CAGR (5y): -5.65%

Diluted Shares Growth Rate

Regression: -1.12% | CAGR (5y): -0.49%

Dividend Growth Rate

Regression: 3.58% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.86x)

Discount Rate