investorscraft@gmail.com

Intrinsic ValueUlta Beauty, Inc. (0LIB.L)

Previous Close£640.24
Intrinsic Value
Upside potential
Previous Close
£640.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ulta Beauty, Inc. is a leading specialty retailer in the U.S. beauty market, offering a comprehensive assortment of cosmetics, skincare, haircare, and fragrance products alongside in-store salon services. The company operates a vertically integrated model, combining retail sales with proprietary private-label offerings under the Ulta Beauty Collection. Its omnichannel strategy, blending physical stores with e-commerce via ulta.com and mobile apps, enhances accessibility and customer engagement. Ulta Beauty holds a dominant position in the mid-tier beauty segment, differentiating itself through a loyalty program that drives repeat purchases and deepens brand affinity. The company’s expansive store footprint—spanning 1,308 locations—ensures broad market penetration while maintaining a curated, experiential retail environment. Competing against both mass-market retailers and premium beauty chains, Ulta strikes a balance between affordability and prestige, attracting a diverse demographic. Its strategic partnerships with exclusive brands and focus on emerging trends (e.g., clean beauty) reinforce its relevance in a dynamic, $100B+ U.S. beauty industry.

Revenue Profitability And Efficiency

Ulta Beauty reported $11.3B in revenue for the period, with net income of $1.2B, reflecting a robust 10.6% net margin. Operating cash flow stood at $1.34B, underscoring strong operational efficiency. Capital expenditures of $374M indicate disciplined reinvestment in store upgrades and digital infrastructure. The absence of dividends suggests a focus on growth-oriented capital allocation.

Earnings Power And Capital Efficiency

Diluted EPS of $25.34 highlights Ulta’s earnings strength, supported by high inventory turnover and effective cost management. The company’s capital-light salon services and private-label products contribute to elevated gross margins, while its loyalty program reduces customer acquisition costs. ROIC remains industry-leading due to scalable store economics and low working capital demands.

Balance Sheet And Financial Health

Ulta maintains a solid liquidity position with $703M in cash and equivalents against $1.92B of total debt, reflecting a conservative leverage profile. The balance sheet supports continued store expansion and share repurchases, with no near-term refinancing risks. Negative net debt and consistent free cash flow generation underscore financial resilience.

Growth Trends And Dividend Policy

Ulta’s revenue growth is driven by comparable sales increases and strategic store openings, with e-commerce penetration augmenting physical retail. The company prioritizes reinvestment over dividends, aligning with its growth trajectory. Historical comps suggest mid-single-digit revenue CAGR, supported by market share gains in prestige beauty.

Valuation And Market Expectations

At a $18.4B market cap, Ulta trades at a premium to specialty retail peers, reflecting its dominant market position and earnings consistency. A beta of 1.057 indicates moderate sensitivity to broader market movements. Investors likely price in sustained margin expansion and omnichannel execution.

Strategic Advantages And Outlook

Ulta’s competitive moat lies in its omnichannel reach, exclusive brand partnerships, and data-driven loyalty program. Near-term headwinds include inflationary pressures on discretionary spending, but long-term trends favor beauty retail due to demographic tailwinds and rising self-care demand. Strategic initiatives in personalization and supply chain efficiency should bolster margins.

Sources

Company filings, LSE disclosures, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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