UniFirst Corporation

UniFirst Corporation

UNFยทNYSE

$264.59

+0.42%
IndustrialsSpecialty Business Services

UniFirst Corporation provides workplace uniforms and protective work wear clothing in the United States, Europe, and Canada. The company operates through U.S. and Canadian Rental and Cleaning, Manufacturing, Specialty Garments Rental and Cleaning, and First Aid segments. It designs, manufactures, personalizes, rents, cleans, delivers, and sells a range of uniforms and protective clothing, including shirts, pants, jackets, coveralls, lab coats, smocks, and aprons; and specialized protective wear, such as flame resistant and high visibility garments. The company also rents and sells industrial wiping products, floor mats, facility service products, and dry and wet mops; restroom and cleaning supplies comprising air fresheners, paper products, gloves, masks, sanitizers, and hand soaps; and other textile products. In addition, it provides first aid cabinet services and other safety supplies; decontaminates and cleans work clothes, and other items that is exposed to radioactive materials; and services special cleanroom protective wear and facilities. Further, it offers a range of garment service options, including full-service rental programs in which garments are cleaned and serviced; lease programs in which garments are cleaned and maintained by individual employees; and purchase programs to buy garments and related items directly. The company serves automobile service centers and dealers, delivery services, food and general merchandise retailers, food processors and service operations, light manufacturers, maintenance facilities, restaurants, service companies, soft and durable goods wholesalers, transportation companies, healthcare providers, government agencies, research and development laboratories, high technology companies, and utilities operating nuclear reactors, as well as others who require employee clothing for image, identification, protection, or utility purposes. UniFirst Corporation was founded in 1936 and is headquartered in Wilmington, Massachusetts.

At a Glance

Live Snapshot
Market Cap$4.84B
EPS8.3300
P/E Ratio31.76
Earnings Date07/01/2026
UniFirst Corporation

UniFirst Corporation Fair Value Envelope

UNF ยท NYSE

Our analysis suggests that UNF has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $264.59, this represents a potential HIDDEN relative to our calculated worth for UniFirst Corporation.

Intrinsic Value
Current Price: $264.59

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$3.9B
+ Cash & Equivalents$203.5M
Firm Value$4.1B
- Debt$72.4M
Equity Value$4.0B
/ Shares Outstanding18,521,057B
DCF Value$216
OVERVALUED BY 19%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$295.7M
$295.7M
$295.7M
$295.7M
$295.7M
$295.7M
$295.7M
$295.7M
$295.7M
$295.7M
Maintenance CapEx
-$30.9M
-$30.9M
-$30.9M
-$30.9M
-$30.9M
-$30.9M
-$30.9M
-$30.9M
-$30.9M
-$30.9M
Owner Earnings
$264.8M
$264.8M
$264.8M
$264.8M
$264.8M
$264.8M
$264.8M
$264.8M
$264.8M
$264.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$245.2M
$227.1M
$210.2M
$194.7M
$180.2M
$166.9M
$154.5M
$143.1M
$132.5M
$122.7M
Terminal Value represents 54.0% of Enterprise Value