In partnership with

Introducing the first AI-native CRM

Connect your email, and you’ll instantly get a CRM with enriched customer insights and a platform that grows with your business.

With AI at the core, Attio lets you:

• Prospect and route leads with research agents

• Get real-time insights during customer calls

• Build powerful automations for your complex workflows

Join industry leaders like Granola, Taskrabbit, Flatfile and more.

👉Try Attio Pro for free

Universal Corporation, Inc. DCF Stock Analysis.

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 3.92%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 5.5%

Historical Data

Revenue growth in the last 10 years (CAGR): 3.49%

Earnings growth in the last 10 years (CAGR): -1.37%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 10.94%

Future Assumptions

End of Year FCF growth: 2%

Growth until end of 2026: 4%

Growth until end of 2034: 2%

Perpetual growth: 2%

Net Debt: 1.106B

Outstanding Stock Options Present Value Assumption: $0B

Restricted Stock Units Present Value Assumption: $0.029B

Stock Valuation based on these assumptions: $83

Last update 11/23/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Universal Corporation (UVV) and I don’t plan to add a position in the coming days.