UniFirst Corporation
Bear Case (25th pct.)
-64.4% vs price
Base Case (Median)
-61.9% vs price
Bull Case (75th pct.)
-55.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $19.71 | -93.1% | High (40%) |
| PE Comparable | $122.67 | -57.2% | Medium (25%) |
| Growth Trajectory DCF | $109.26 | -61.9% | Medium (20%) |
| Graham Number | $131.81 | -54.0% | High (80%) |
| EV/EBITDA | $189.73 | -33.8% | Medium (20%) |
| EV/FCF | $97.80 | -65.9% | Medium (20%) |
| Earnings Power Value | $106.18 | -62.9% | High (70%) |
Based on 7 out of 8 methods, UNF appears overvalued at the current price of $286.47. The base case fair value of $109.26 implies 61.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.