Universal Corporation

Universal Corporation

UVVยทNYSE

$54.38

-1.9%
Consumer DefensiveTobacco

Universal Corporation processes and supplies leaf tobacco and plant-based ingredients worldwide. The company operates through two segments, Tobacco Operations and Ingredients Operations. It is involved in the procuring, financing, processing, packing, storing, and shipping leaf tobacco for sale to manufacturers of consumer tobacco products. The company contracts, purchases, processes, and sells flue-cured, burley, and oriental tobaccos that are primarily used in the manufacture of cigarettes; and dark air-cured tobaccos principally used in the manufacture of cigars, natural wrapped cigars and cigarillos, smokeless, and pipe tobacco products. It also provides value-added services, including blending, chemical, and physical testing of tobacco; service cutting for various manufacturers; manufacturing reconstituted leaf tobacco; just-in-time inventory management services; electronic nicotine delivery systems; and smoke testing services for customers. In addition, the company offers testing services for crop protection agents and tobacco constituents in seed, leaf, and finished products, including e-cigarette liquids and vapors; and analytical services that include chemical compound testing in finished tobacco products and mainstream smoke. Further, it provides a various value-added manufacturing processes to produce specialty vegetable and fruit-based ingredients, as well as botanical extracts and flavorings for human and pet food markets; and recycles waste materials from tobacco production. The company was founded in 1886 and is headquartered in Richmond, Virginia.

At a Glance

Live Snapshot
Market Cap$1.36B
EPS1.3000
P/E Ratio0.00
Earnings Date06/04/2026
Universal Corporation

Universal Corporation Fair Value Envelope

UVV ยท NYSE

Our analysis suggests that UVV has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $54.38, this represents a potential HIDDEN relative to our calculated worth for Universal Corporation.

Intrinsic Value
Current Price: $54.38

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$103.7M
+ Cash & Equivalents$0
Firm Value$103.7M
- Debt$939.8M
Equity Value-$836.1M
/ Shares Outstanding24,921,155B
DCF Value-$34
OVERVALUED BY 162%

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
$64.6M
$32.3M
$16.1M
$8.1M
$4.0M
$2.0M
$1.0M
$504.3K
$252.1K
$126.1K
Maintenance CapEx
-$4.9M
-$2.4M
-$1.2M
-$610.4K
-$305.2K
-$152.6K
-$76.3K
-$38.1K
-$19.1K
-$9.5K
Owner Earnings
$59.7M
$29.8M
$14.9M
$7.5M
$3.7M
$1.9M
$932.3K
$466.1K
$233.1K
$116.5K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$55.2M
$25.6M
$11.8M
$5.5M
$2.5M
$1.2M
$544.0K
$251.8K
$116.6K
$54.0K
Terminal Value represents 0.9% of Enterprise Value