/
DCF Valuation
Base-case fair value
$73.28
Intrinsic $97.71 · 25% MOS
Base-case summary
Our base-case DCF for Unifirst Corp (UNF) projects 10 years of free cash flow growth at 3.1% for years 1–5 and 1.6% for years 6–10, anchored to 3.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $92M in trailing free cash flow, this produces an intrinsic value of $97.71 per share. A 25% safety margin gives a fair value of $73.28.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$92M
Cash & equivalents
$157M
Total debt
$80M
Shares outstanding
18M