investorscraft@gmail.com

Intrinsic value of Ulta Beauty Inc. (ULTA)

Previous Close$472.53
Intrinsic Value
Upside potential
Previous Close
$472.53

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh504.4 

The original valuation is based on fiscal year data as of 2022-01-31 and quarterly data as of 2022-07-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Ulta Beauty, Inc. operates as a retailer of beauty products in the United States. The company's stores offer cosmetics, fragrances, skincare and haircare products, bath and body products, and salon styling tools; professional hair products; salon services, including hair, skin, makeup, and brow services; and nail services. It also provides its private label products, such as the Ulta Beauty Collection branded cosmetics, skincare, and bath products, as well as Ulta Beauty branded products; and the Ulta Beauty branded gifts. As of March 10, 2022, the company operated 1,308 retail stores across 50 states. It also distributes its products through its website ulta.com; and mobile applications. The company was formerly known as Ulta Salon, Cosmetics & Fragrance, Inc. and changed its name to Ulta Beauty, Inc. in January 2017. Ulta Beauty, Inc. was incorporated in 1990 and is based in Bolingbrook, Illinois.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %40.3NaN
Revenue, $8631NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m7334NaN
Operating income, $m1297NaN
EBITDA, $m1565NaN
Interest expense (income), $mNaN
Earnings before tax, $m1296NaN
Tax expense, $m310NaN
Net income, $m986NaN

BALANCE SHEET

Cash and short-term investments, $m432NaN
Total assets, $m5343NaN
Adjusted assets (=assets-cash), $m4911NaN
Average production assets, $m2461NaN
Working capital, $m723NaN
Total debt, $m1847NaN
Total liabilities, $m3808NaN
Total equity, $m1535NaN
Debt-to-equity ratio1.203NaN
Adjusted equity ratio0.280NaN

CASH FLOW

Net income, $m986NaN
Depreciation, amort., depletion, $m268NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1363NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-172NaN
Free cash flow, $m1535NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m723
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount