Projected Income Statement: Universal Corporation

Forecast Balance Sheet: Universal Corporation

Fiscal Period: March 2025 2026 2027 2028
Net Debt - - - -
Change - - - -
Announcement Date 5/29/25 5/28/26 - -
Estimates

Cash Flow Forecast: Universal Corporation

Fiscal Period: March 2026 2027 2028
CAPEX 1 48.83 60 55
Change - 22.88% -8.33%
Free Cash Flow (FCF) 1 80.27 235.6 245.7
Change - 193.51% 4.29%
Announcement Date 5/28/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Universal Corporation

Fiscal Period: March 2025 2026 2027 2028

Profitability

    
EBITDA Margin (%) - 9.17% 10.44% 10.4%
EBIT Margin (%) - 5.76% 8.45% 8.45%
EBT Margin (%) - 3.51% 6.21% 6.29%
Net margin (%) - 1.12% 3.7% 3.7%
FCF margin (%) - 2.74% 8.1% 8.28%
FCF / Net Income (%) - 245.95% 218.96% 223.97%

Profitability

    
ROA - - - -
ROE - - 7.4% -

Financial Health

    
Leverage (Debt/EBITDA) - - - -
Debt / Free cash flow - - - -

Capital Intensity

    
CAPEX / Current Assets (%) - 1.67% 2.06% 1.85%
CAPEX / EBITDA (%) - 18.21% 19.76% 17.82%
CAPEX / FCF (%) - 60.83% 25.47% 22.39%

Items per share

    
Cash flow per share 1 - - - -
Change - - - -
Dividend per Share 1 - - - -
Change - - - -
Book Value Per Share 1 - - - -
Change - - - -
EPS 1 3.78 1.3 4.3 4.38
Change - -65.61% 230.77% 1.86%
Nbr of stocks (in thousands) 24,693 24,923 24,926 24,926
Announcement Date 5/29/25 5/28/26 - -
1USD
Estimates
2027 *2028 *
P/E 12.1x 11.9x
PBR - -
EV / Sales 0.45x 0.44x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
AA

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. UVV Stock
  4. Financials Universal Corporation