In partnership with

Finally, a powerful CRM—made simple.

Attio is the AI-native CRM built to scale your company from seed stage to category leader. Powerful, flexible, and intuitive to use, Attio is the CRM for the next-generation of teams.

Sync your email and calendar, and Attio instantly builds your CRM—enriching every company, contact, and interaction with actionable insights in seconds.

With Attio, AI isn’t just a feature—it’s the foundation.

• Instantly find and route leads with research agents

• Get real-time AI insights during customer conversations

• Build AI automations for your most complex workflows

• Join fast growing teams like Flatfile, Replicate, Modal, and more.

Start for free today.

Universal Technical Institute DCF Stock Analysis

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 4.1%

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): 2.5%

Historical Data

Revenue growth in the last 10 years (CAGR): 7.28%

Earnings growth in the last 10 years (CAGR): / (from -9.1 to 57.4 Million)

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 26.68%

Future Assumptions

End of Year FCF growth: 10%

Growth until end of 2026: 20%

Growth until end of 2034: 12%

Perpetual growth: 3%

Net Debt: 0.121B

Outstanding Stock Options Present Value Assumption: $0.006B

Restricted Stock Units Present Value Assumption: $0.058B

Stock Valuation based on these assumptions: $106

Last update 08/07/2025

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 Technical Institute (UTI) and I don’t plan to add a position in the coming days.