Ulta Beauty Inc. logo

Ulta Beauty Inc.

ULTA | NASDAQ
Chart Builder DCF Calculator
$634.05
-$6.38 (-1.00%)
Nov 2, 2026, 12:40 PM ET · Market open
Fiscal Year
Period Ending
FY 2025
Jan 31, 2026
FY 2024
Feb 1, 2025
FY 2023
Feb 3, 2024
FY 2022
Jan 28, 2023
FY 2021
Jan 29, 2022
FY 2020
Jan 30, 2021
Net Income
1.15B 1.2B 1.29B 1.24B 985.84M 175.84M
Depreciation & Amortization
300.77M 267.04M 243.84M 241.37M 268.46M 297.77M
Stock-Based Compensation
37.43M 42.79M 48.25M 43.04M 47.26M 27.58M
Other Working Capital
-233.68M -240.04M -313.5M -307.5M -192.79M -148.3M
Other Non-Cash Items
366.14M 322.2M 344.17M 308.6M 281.59M 347.43M
Deferred Income Tax
-3.24M -43.33M 30.58M 15.65M -25.67M -24.01M
Change in Working Capital
-351.8M -451.22M -481.57M -369.16M -498.21M -14.26M
Operating Cash Flow
1.5B 1.34B 1.48B 1.48B 1.06B 810.36M
Capital Expenditures
-434.83M -374.46M -435.27M -312.13M -172.19M -151.87M
Cash Acquisitions
-386.81M n/a n/a n/a n/a -1.22M
Purchase of Investments
-70M n/a n/a -2.46M -4.3M -5.67M
Sales Maturities Of Investments
n/a n/a n/a n/a n/a 110M
Other Investing Acitivies
-39.7M -8.63M -6.16M n/a n/a n/a
Investing Cash Flow
-931.35M -383.09M -441.43M -314.58M -176.48M -48.75M
Debt Repayment
n/a n/a n/a n/a n/a -1.91M
Common Stock Repurchased
-901.39M -1.03B -1.02B -907.03M -1.54B -118.25M
Dividend Paid
n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
50.72M 8.18M 12.18M 46.01M 40.39M 12.23M
Financial Cash Flow
-850.67M -1.02B -1.01B -861.01M -1.5B -107.93M
Net Cash Flow
-278.96M -63.39M 28.72M 306.32M -614.49M 653.73M
Free Cash Flow
1.07B 964.15M 1.04B 1.17B 887.08M 658.49M
Adj. Free Cash Flow
1.03B 921.36M 992.75M 1.13B 839.82M 630.91M
Maintenance CapEx
-123.97M -350.02M -161.89M n/a n/a -151.87M
Growth CapEx
-310.86M -24.44M -273.38M -312.13M -172.19M n/a
Owner Earnings
1.38B 988.59M 1.31B 1.48B 1.06B 658.49M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.