Ulta Beauty Inc. logo

Ulta Beauty Inc.

ULTA | NASDAQ
Chart Builder DCF Calculator
$632.53
-$7.90 (-1.23%)
Nov 2, 2026, 12:54 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Aug 1, 2026
Q1 2026
May 2, 2026
Q4 2025
Jan 31, 2026
Q3 2025
Nov 1, 2025
Q2 2025
Aug 2, 2025
Q1 2025
May 3, 2025
Q4 2024
Feb 1, 2025
Q3 2024
Nov 2, 2024
Q2 2024
Aug 3, 2024
Q1 2024
May 4, 2024
Q4 2023
Jan 31, 2024
Q3 2023
Oct 28, 2023
Q2 2023
Jul 29, 2023
Q1 2023
Apr 29, 2023
Q4 2022
Jan 31, 2023
Q3 2022
Oct 29, 2022
Q2 2022
Jul 30, 2022
Q1 2022
Apr 30, 2022
Q4 2021
Jan 31, 2022
Q3 2021
Oct 30, 2021
Q2 2021
Jul 31, 2021
Q1 2021
May 1, 2021
Net Income
282.01M 340.47M 587.55M 230.88M 260.88M 305.05M 393.27M 242.18M 252.56M 313.11M 394.37M 249.48M 300.1M 347.05M 340.75M 274.59M 295.68M 331.4M 289.37M 215.29M 250.89M 230.29M
Depreciation & Amortization
81.33M 81.4M 157.57M 75.79M 71.17M 72.03M 69.97M 67.02M 65.31M 64.74M 62.57M 61.41M 61.91M 57.95M 59.19M 58.46M 60.88M 62.84M 63.73M 65.16M 68.98M 70.6M
Stock-Based Compensation
10.57M 10.49M 17.09M 9.99M 8.92M 11.42M 15.1M 8.42M 9.19M 10.08M 14.77M 11.94M 11.82M 9.72M 10.49M 9.68M 12.52M 10.36M 9.04M 19.12M 10.12M 8.98M
Other Working Capital
-254.94M -33.7M -414.59M -64.23M -251.93M -84.49M 165.05M -97.11M -228.34M -79.65M 1M -23.21M -178.79M -112.51M -27.02M 27.69M -243.5M -64.67M 84.93M -78.29M -218.54M 19.11M
Other Non-Cash Items
92.84M -3.4M 694.02M 80.04M 96.82M 92.63M 78.97M 74.55M 87.77M 80.91M 105.09M 82.34M 79.82M 76.93M 82.16M 77.91M 75.33M 73.19M 72.21M 70.15M 69.25M 69.97M
Deferred Income Tax
-1.42M 2.94M -5.47M -3.85M -1.19M 3.42M -49.14M 3.27M -1.1M 3.64M 29.05M 862K -1.48M 2.14M 16.72M -1.4M -673K 1.01M -27.57M 2.73M -1.95M 1.12M
Change in Working Capital
-345.63M -170M -264.53M -387.96M -340.07M -264.53M 528.4M -452.27M -214.2M -313.14M 512.41M -476.83M -328.26M -188.89M 399.18M -386.48M -329.38M -52.49M 237.64M -359M -325.95M -50.89M
Operating Cash Flow
119.7M 261.89M 1.19B 4.88M 96.52M 220.02M 1.04B -56.84M 199.54M 159.34M 1.12B -70.8M 123.91M 304.9M 908.49M 32.76M 114.36M 426.3M 644.41M 13.44M 71.35M 330.07M
Capital Expenditures
-81.26M -58.28M -278.84M -87.27M -76.96M -79.03M -73.92M -114.24M -95.28M -91.02M -124.24M -106.28M -94.98M -109.77M -108.17M -83.46M -49.42M -71.08M -63.77M -51.11M -22.74M -34.56M
Cash Acquisitions
n/a n/a -20K n/a -386.79M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-4.5M n/a -77.35M -8.31M -9.78M -7.35M n/a n/a -2.53M -2.56M n/a n/a -1.37M -314K n/a n/a -452K -797K n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a 10.05M -15.23M n/a n/a n/a -2.52M -1.02M n/a n/a -1.29M -3.18M n/a n/a 610K -1.82M n/a n/a -4.3M n/a n/a n/a
Investing Cash Flow
-85.76M -48.23M -371.44M -95.59M -473.53M -86.38M -76.45M -115.25M -97.81M -93.59M -125.53M -109.47M -96.36M -110.08M -107.56M -85.28M -49.88M -71.87M -68.07M -51.11M -22.74M -34.56M
Debt Repayment
194.91M 83.33M n/a 262.62M 260.54M n/a n/a 199.7M n/a n/a n/a 195.4M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
-247.96M -557.09M -382.7M -224.99M -109.78M -382.7M -238.14M -263.72M -212.51M -312.71M -155.42M -282.11M -275.59M -305.18M -328.38M -137.88M -302.77M -138.01M -759.92M -134.91M -243.69M -399.08M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
n/a -10.79M -250.88M n/a 14.37M 481K -196.56M -67K 145K -3.95M -192.53M 155K 220K 8.93M 14.69M 6.8M 18.02M 6.5M 10.09M 7.49M 17.78M 5.03M
Financial Cash Flow
-41.49M -471.42M -633.58M 52.89M 165.13M -382.22M -434.7M -64.09M -212.37M -307.75M -347.95M -86.55M -275.37M -296.25M -313.69M -131.08M -284.75M -131.5M -749.84M -127.42M -225.92M -394.04M
Net Cash Flow
-7.85M -257.94M 181.5M -37.82M -211.88M -248.57M 525.42M -236.18M -110.63M -242M 644.78M -266.82M -247.82M -101.43M 487.25M -183.6M -220.26M 222.93M -173.49M -165.09M -177.31M -98.6M
Free Cash Flow
38.44M 203.62M 907.4M -82.4M 19.57M 140.99M 962.64M -171.07M 104.26M 68.32M 994.02M -177.08M 28.93M 195.14M 800.32M -50.7M 64.94M 355.23M 580.64M -37.67M 48.6M 295.5M
Adj. Free Cash Flow
27.87M 193.13M 890.31M -92.38M 10.65M 129.57M 947.55M -179.49M 95.07M 58.23M 979.25M -189.02M 17.11M 185.41M 789.83M -60.38M 52.42M 344.87M 571.6M -56.79M 38.49M 286.53M
Maintenance CapEx
-81.26M -58.28M -162.47M n/a -9.98M -44.32M -73.92M -102.85M -89.11M -65.69M -34.58M -65.18M -31.29M -30.83M n/a n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a -116.38M -87.27M -66.97M -34.71M n/a -11.39M -6.16M -25.34M -89.65M -41.1M -63.7M -78.93M -108.17M -83.46M -49.42M -71.08M -63.77M -51.11M -22.74M -34.56M
Owner Earnings
38.44M 203.62M 1.02B 4.88M 86.54M 175.7M 962.64M -159.68M 110.42M 93.65M 1.08B -135.98M 92.62M 274.07M 908.49M 32.76M 114.36M 426.3M 644.41M 13.44M 71.35M 330.07M

© 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.