Using a Revenue DCF model with operating margin convergence from -0.1% to a target of 7.6% over 5 years, discounted at a WACC of 5.9%, United Natural Foods, Inc. (UNFI) has an intrinsic value of $424.06 per share (range: $237.63 – $4,819.68).
Using a Revenue DCF model with operating margin convergence from -0.1% to a target of 7.6% over 5 years, discounted at a WACC of 5.9%, United Natural Foods, Inc. (UNFI) has an intrinsic value of $362.66 per share (range: $183.27 – $4,643.69).
Using the industry peer median EV/Revenue multiple (trailing + forward), United Natural Foods, Inc. (UNFI) has a fair value of $506.49 based on 9 comparable companies in the Food Distribution industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| United Natural Foods, Inc.UNFI | 3,015 | 0.2x | 0.2x |
| The Vita Coco Company, Inc. | 4,089 | 6.4x | 5.3x |
| The Chefs' Warehouse, Inc. | 3,332 | 1.1x | 1.2x |
| The Andersons, Inc. | 2,433 | 0.3x | 0.3x |
| McGraw Hill, Inc. | 2,246 | 2.4x | 2.5x |
| Compañía Cervecerías Unidas S.A. | 2,206 | 1.1x | — |
| The Boston Beer Company, Inc. | 2,178 | 1.0x | 1.0x |
| Perdoceo Education Corporation | 2,159 | 2.5x | 3.0x |
| Flowers Foods, Inc. | 1,788 | 0.8x | 0.8x |
| The Simply Good Foods Company | 1,126 | 0.9x | 1.0x |
| Industry Median | 1.1x | 1.1x | |
| (*) Revenue | 31,784 | 31,312 | |
| = Enterprise Value | 33,606 | 34,189 | |
| (-) Net Debt | 3,407 | 3,407 | |
| Equity Value | 30,199 | 30,782 | |
| (/) Outstanding shares | 60 | 60 | |
| Fair Price | $502 | $511 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.