Unifi, Inc. (UFI) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
Unifi, Inc.
UFI (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Results

Terminal Value -87.05 Mil. USD
Discounted Terminal Value -39.22 Mil. USD
Sum of Discounted Free Cash Flow -20.9 Mil. USD
Enterprise Value -60.12 Mil. USD
Cash and Equivalents 16.25 Mil. USD
Total Debt 134 Mil. USD
Equity Value -177.8 Mil. USD
Shares Outstanding 18.35 Mil. USD
Estimated Value per Share -9.69 USD
Yield of the U.S. 10 Year Treasury Note 4.3%
Average Cash from Operating Activities Margin 3.65%
Average Capital Expenditure Margin -4.13%

Historical Values

In Millions of USD

Edit Chart Values 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034

amounts of USD except for #

2025 2026 2027 2028 2029 2030 2031 2032 2033 2034
Revenue 578.2 577.4 579.9 585.5 594.5 606.9 622.9 642.8 666.8 695.5
Revenue Growth Rate -0.687% -0.133% 0.421% 0.975% 1.53% 2.08% 2.64% 3.19% 3.75% 4.3%
Operating Cash Flow 21.09 21.07 21.15 21.36 21.69 22.14 22.72 23.45 24.33 25.37
Operating Cash Flow Margin 3.65% 3.65% 3.65% 3.65% 3.65% 3.65% 3.65% 3.65% 3.65% 3.65%
Capital Expenditure -23.87 -23.84 -23.94 -24.17 -24.54 -25.05 -25.71 -26.53 -27.53 -28.71
Capital Expenditure Margin -4.13% -4.13% -4.13% -4.13% -4.13% -4.13% -4.13% -4.13% -4.13% -4.13%
Free Cash Flow -2.78 -2.77 -2.78 -2.81 -2.85 -2.91 -2.99 -3.09 -3.2 -3.34
Free Cash Flow Margin -0.48% -0.48% -0.48% -0.48% -0.48% -0.48% -0.48% -0.48% -0.48% -0.48%
Compounded Discount Rate 0% 8.21% 17.19% 26.94% 37.48% 48.89% 61.24% 74.67% 89.16% 104.9%
Discounted Free Cash Flow -2.78 -2.56 -2.38 -2.21 -2.08 -1.96 -1.85 -1.77 -1.69 -1.63

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 659.2 590.3 582.2 623.5 815.8 667.6 606.5 708.8 678.9 647.3 643.6 687.1
Revenue Growth Rate -0.687% 1.38% -6.63% -23.56% 22.19% 10.07% -14.43% 4.4% 4.89% 0.564% -6.33% -0.114%
Cost of Revenue 582.6 422.9 565.6 609.3 735.3 574.1 567.5 642.5 592.5 553.1 550 596.4
Gross Profit 63.22 20.34 16.62 14.24 80.48 93.49 39.04 66.31 86.43 94.16 93.63 90.7
Gross Margin 9.39% 3.45% 2.85% 2.28% 9.87% 14% 6.44% 9.35% 12.73% 14.55% 14.55% 13.2%
Operating Income 11.35 -24.28 -37.42 -40.87 28.6 38.61 -8.58 15.56 28.8 43.77 42.2 38.49
Operating Margin 1.47% -4.11% -6.43% -6.55% 3.51% 5.78% -1.41% 2.2% 4.24% 6.76% 6.56% 5.6%
Net Income -0.267 -39.8 -47.4 -46.34 15.17 29.07 -57.24 2.46 31.7 32.88 34.41 42.15
Net Margin -0.36% -6.74% -8.14% -7.43% 1.86% 4.35% -9.44% 0.346% 4.67% 5.08% 5.35% 6.13%
Cash from Operating Activities 23.92 -19.06 2.09 4.74 0.38 36.68 52.72 7.28 37.34 46.06 55.98 38.9
Cash from Operating Activities Margin 3.65% -3.23% 0.359% 0.76% 0.047% 5.5% 8.69% 1.03% 5.5% 7.12% 8.7% 5.66%
Capital Expenditure -27.5 -10.54 -11.19 -36.43 -39.63 -24.78 -18.51 -24.87 -25.03 -33.19 -52.34 -25.97
Free Cash Flow -3.58 -29.6 -9.1 -31.69 -39.25 11.9 34.22 -17.59 12.31 12.87 3.64 12.94
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us