investorscraft@gmail.com

Intrinsic ValueUniversal Corporation (UVV)

Previous Close$55.45
Intrinsic Value
Upside potential
Previous Close
$55.45

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

Universal Corporation operates as a global leaf tobacco supplier, serving manufacturers of tobacco products across multiple regions. The company sources, processes, and supplies flue-cured and burley tobacco, catering primarily to large cigarette producers. Its vertically integrated operations span procurement, processing, and logistics, ensuring consistent quality and supply chain efficiency. UVV holds a strong position in the agricultural commodity sector, leveraging long-term relationships with growers and customers to mitigate volatility. The company also explores diversification into plant-based ingredients and other agricultural products, though tobacco remains its core revenue driver. Regulatory pressures and declining smoking rates in developed markets pose challenges, but UVV maintains resilience through geographic diversification and cost leadership. Its market position is reinforced by scale, expertise, and a reputation for reliability in a highly specialized industry.

Revenue Profitability And Efficiency

Universal Corporation reported revenue of $2.75 billion for FY 2024, with net income of $119.6 million, reflecting a net margin of approximately 4.4%. Diluted EPS stood at $4.78, indicating stable profitability despite operating cash flow challenges (-$74.6 million), partly due to working capital adjustments. Capital expenditures of $66.0 million suggest disciplined reinvestment, though cash flow metrics warrant monitoring for cyclical impacts.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its asset-light processing model and contractual pricing mechanisms, which help stabilize margins. However, elevated total debt of $1.06 billion against cash reserves of $55.6 million signals leveraged operations, necessitating scrutiny of interest coverage and refinancing risks. Shareholder returns are supported by a consistent dividend, with a payout ratio of approximately 68% of diluted EPS.

Balance Sheet And Financial Health

UVV’s balance sheet reflects a leveraged structure, with total debt exceeding $1 billion against modest cash holdings. The debt-to-equity ratio appears elevated, though typical for commodity traders with seasonal working capital needs. Liquidity management remains critical, particularly given negative operating cash flow in the reporting period. The company’s ability to service debt hinges on stable tobacco demand and efficient inventory turnover.

Growth Trends And Dividend Policy

Growth is tempered by secular declines in traditional tobacco markets, though emerging regions and alternative products offer partial offsets. The $3.24 annual dividend per share underscores a commitment to shareholder returns, with a yield likely appealing to income-focused investors. Future capital allocation may balance debt reduction with selective investments in diversification initiatives.

Valuation And Market Expectations

Trading at a mid-single-digit P/E multiple, UVV’s valuation reflects its mature industry status and moderate growth prospects. Market expectations appear calibrated to steady cash flows rather than expansion, with dividend sustainability being a key investor focus. The stock’s performance may hinge on commodity price stability and successful execution of non-tobacco ventures.

Strategic Advantages And Outlook

UVV’s entrenched supply chain relationships and processing expertise provide competitive moats. While tobacco demand faces headwinds, the company’s geographic reach and cost efficiency position it to navigate industry consolidation. Strategic shifts toward sustainable agriculture or nicotine alternatives could unlock incremental value, though near-term performance will likely remain tied to traditional markets.

Sources

10-K filing (CIK: 0000102037), company financial disclosures

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