investorscraft@gmail.com

Intrinsic ValueUniFirst Corporation (UNF)

Previous Close$171.57
Intrinsic Value
Upside potential
Previous Close
$171.57

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

UniFirst Corporation operates in the industrial laundry and textile services industry, providing workplace uniforms, protective clothing, and facility service products to businesses across North America and Europe. The company’s core revenue model is built on long-term service contracts, offering rental, leasing, and cleaning solutions that emphasize reliability and cost efficiency. UniFirst serves a diverse clientele, including manufacturing, healthcare, and hospitality sectors, leveraging its vertically integrated supply chain to maintain quality control and operational scalability. As a mid-sized player in a fragmented market, UniFirst competes with larger rivals by focusing on regional customer relationships and niche service offerings. Its market position is reinforced by consistent reinvestment in technology and sustainability initiatives, such as water recycling and energy-efficient equipment, which enhance its value proposition. The company’s ability to cross-sell ancillary services, like floor mats and restroom supplies, further diversifies its revenue streams and strengthens customer retention.

Revenue Profitability And Efficiency

UniFirst reported revenue of $2.43 billion for FY 2024, with net income of $145.5 million, reflecting a net margin of approximately 6%. Operating cash flow stood at $295.3 million, though capital expenditures of $160.4 million indicate ongoing investments in infrastructure. The company’s efficiency metrics suggest stable operational execution, with diluted EPS of $7.77 demonstrating disciplined cost management despite inflationary pressures in labor and materials.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring revenue from service contracts, which provide visibility into future cash flows. UniFirst’s capital efficiency is evident in its ability to generate operating cash flow nearly double its net income, though reinvestment needs temper free cash flow. The modest debt level relative to equity suggests prudent leverage, with interest coverage remaining robust.

Balance Sheet And Financial Health

UniFirst maintains a conservative balance sheet, with $161.6 million in cash and equivalents against total debt of $68.8 million, reflecting a strong liquidity position. The low debt-to-equity ratio underscores financial stability, while the absence of significant near-term maturities reduces refinancing risk. Shareholders’ equity remains the primary source of funding, aligning with the company’s emphasis on organic growth.

Growth Trends And Dividend Policy

Revenue growth has been steady but muted, reflecting the mature nature of the uniform rental industry. UniFirst’s dividend policy is modest, with a $1.36 per share payout representing a conservative yield, signaling management’s preference for reinvesting profits into expansion and technology upgrades. The company’s growth strategy prioritizes geographic penetration and operational efficiency over aggressive acquisitions.

Valuation And Market Expectations

Trading at a mid-teens P/E multiple, UniFirst’s valuation reflects its stable but low-growth profile. Market expectations appear aligned with the company’s incremental progress, with limited premium for disruptive potential. The stock’s performance is likely tied to execution on margin improvement and niche market gains rather than sector-wide tailwinds.

Strategic Advantages And Outlook

UniFirst’s strategic advantages include its regional focus, which fosters customer loyalty, and its vertically integrated model, which mitigates supply chain risks. The outlook remains cautious but stable, with opportunities in sustainability-driven service upgrades and cross-selling. Macroeconomic headwinds, such as labor cost inflation, could pressure margins, though the company’s contract-based revenue provides a buffer against volatility.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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