Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of United Natural Foods, Inc. (UNFI)

Previous Close$21.66
Intrinsic Value$36.00
Upside potential  +66%
Previous Close
$21.66
Intrinsic Value
$36.00*
Potential        
+66%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-07-31 and quarterly data as of 2023-04-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %4.7NaN
Revenue, $30272NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m30152NaN
Operating income, $m120NaN
EBITDA, $m405NaN
Interest expense (income), $mNaN
Earnings before tax, $m1NaN
Tax expense, $m-23NaN
Net income, $m24NaN

BALANCE SHEET

Cash and short-term investments, $m44NaN
Total assets, $m7628NaN
Adjusted assets (=assets-cash), $m7584NaN
Average production assets, $m2612NaN
Working capital, $m1380NaN
Total debt, $m2159NaN
Total liabilities, $m5836NaN
Total equity, $m1792NaN
Debt-to-equity ratio1.205NaN
Adjusted equity ratio0.234NaN

CASH FLOW

Net income, $m24NaN
Depreciation, amort., depletion, $m285NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m331NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-21NaN
Free cash flow, $m352NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1380
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount