UNIVERSAL CORP /VA/ (UVV)
Wholesale-Farm Product Raw Materials · Consumer Discretionary · $1.3B
Intrinsic Value (Consensus)
$36.78
Current Price
$53.63
Margin of Safety
-31.4%
31.4% Above Intrinsic Value
Value: $37
Price: $54
Valuation Model Estimates
Current Price: $53.63
DCF (Discounted Cash Flow)
$40.83
Graham Number
$40.76
Earnings Power Value
$12.62
Relative Value (P/E)
$26.00
Dividend Discount Model
$39.52
Consensus Value
$36.78
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
47
Profitability
12/25
Strength
24/25
Valuation
7/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
Solid dividend yield (12.6%)
Key Financials
- EPS (TTM)
- $1.30
- EPS (Forward)
- $1.33
- Book Value
- $56.79
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 2.3%
- Debt/Equity
- 26%
- Revenue Growth
- -1.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 12.6%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance