UNIVERSAL CORP /VA/ (UVV)
Wholesale-Farm Product Raw Materials · Consumer Discretionary · $648M
Intrinsic Value (Consensus)
$36.78
Current Price
$26.00
Margin of Safety
+41.5%
41.5% Below Intrinsic Value
Value: $37
Price: $26
Valuation Model Estimates
Current Price: $26.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance