
Ulta Beauty Inc.
ULTA 529.34 (-0.87%) 4.58
Consumer Discretionary
Specialty Retail
Quality Checklist 7/8
5Y Shares Out Change < 0%
ROIC > 10%
Debt/Equity < 1
Current Ratio > 1
Net Margin > 10%
Past Net Income CAGR > 0%
Est. EPS Growth > 5%
Quick Ratio > 1
0.0%of Portfolio
My holdings
Day change:
Total change:
Shares:Cost basis:
Market cap: $23.73(B)
EV: $25.78(B)
Total Equity: $2.60(B)
Earnings date: Dec-04-2025
P/E: 20.21
Forward P/E: 21.61
P/FCF: 24.95
P/S: 2.08
P/B: 9.12
EPS: $26.2
EPS (fwd): $24.5
FCF/share: $21.2
Revenue/share: $254.0
Book value/share: $58.0
ROIC: 27.9%
ROA: 19.4%
ROE: 48.5%
Debt/Equity: 0.88
Current Ratio: 1.40
Gross margin: 42.8%
Operating margin: 13.7%
Net margin: 10.3%
Dividend/share: $0.0
Div. yield: 0.00%
ULTA Valuation & Price Targets
Current Price
$529
Favorite Valuation Methods
More Valuation Methods
DCF (simple)
N/A
N/A
DCF (exit mult.)
N/A
N/A
DDM
N/A
N/A
EPS growth
N/A
N/A
Revenue growth
N/A
N/A
Peter Lynch FV
N/A
N/A
Graham No.
N/A
N/A
PEvaluation
54% overvalued
Low
$181
Mid
$241
High
$301
Current price
$529
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 23.9 | 24.5 | 25.8 | 25 |
| FY+2 | 24.5 | 27.1 | 29.5 | 27 |
| FY+3 | 24.9 | 29.9 | 32.9 | 14 |
| FY+4 | 32.9 | 33.2 | 33.6 | 2 |
| FY+5 | 37.3 | 37.7 | 38.2 | 2 |
Analyst Price Targets
13% undervalued
Low
$405
Mid
$600
High
$680
Current price
$529
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
LowMidHigh | |
Terminal Growth Rate | |
LowMidHigh | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
| First Stage Growth Rate | |
| Final Growth Rate | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
LowMidHigh | |
Final P/E | |
LowMidHigh | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
LowMidHigh | |
Final Net Margin | |
LowMidHigh | |
Final P/E Ratio | |
LowMidHigh | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
| Growth Rate |
Graham Formula
| Earnings Per Share | |
| EPS Growth (7-10 years) | |
| Government Bond Rate |
