$44.49
Near FV▼ -1.5% against the close used
Model range $2.43 – $66.29
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$2.43Fair value$44.49Bull$66.29
FairClose
52-week traded range
52W low $44.3252W high $58.77
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Universal Corporation closed at $45.18, 1.6% above the consensus fair value of $44.49 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 34.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$59.93
+32.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$40.14
-11.1%
√(22.5 × EPS × BVPS)
EPS=1.3, BVPS=55.1 · outside Graham range (P/E 34.8, P/B 0.8) — asset-light, treat as a rough floor
P/E Fair Value
$26.00
-42.5%
EPS × 20x (sector P/E)
EPS=1.3, Sector P/E=20x
Peter Lynch (PEG)
$2.43
-94.6%
EPS × Growth% (PEG = 1 is fair)
EPS=1.3, g=1.9%
EV/EBITDA
$66.29
+46.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=221.89M
Dividend Discount (DDM)
$41.82
-7.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.28, r=10%, g=2%
Book Value (P/B)
$12.95
-71.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=55.1, ROE=2.4%, g=3%, r=10%
Reverse DCF
$45.18
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.6% | Historical: -1.9%
Margin of Safety
$31.52
-30.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=42.02, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.