Universal Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-62.7% vs price
Base Case (Median)
-37.7% vs price
Bull Case (75th pct.)
72.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-61.56 | -238.9% | High (40%) |
| PE Comparable | $13.97 | -68.5% | Medium (25%) |
| Graham Number | $31.08 | -29.9% | High (80%) |
| EV/EBITDA | $91.84 | 107.2% | Medium (20%) |
| EV/FCF | $131.21 | 196.0% | Medium (20%) |
| Earnings Power Value | $24.16 | -45.5% | High (70%) |
Based on 6 out of 8 methods, UVV appears fairly valued at the current price of $44.32. The base case fair value of $27.62 implies 37.7% 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.