US · ULS
UL Solutions Inc.
- Sector
- Industrials · Specialty Business Services
- Headquarters
- Northbrook, IL 60062-2096
- Website
- ul.com
Price · as of 2025-12-31
$91.60
Market cap 16.88B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $60.78 | -33.65% |
| Intrinsic Value(DCF) | $35.97 | -60.73% |
| Graham-Dodd Method(GD) | $3.26 | -96.44% |
| Graham Formula(GF) | $21.13 | -76.93% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $0.00 | $19.18 | |||
| 2022 | $0.00 | $12.19 | |||
| 2023 | $0.00 | $18.28 | |||
| 2024 | $52.55 | $48.23 | $2.83 | $2.00 | $24.48 |
| 2025 | $83.68 | $60.78 | $4.42 | $3.26 | $21.13 |
AI valuation
Our deep-learning model estimates UL Solutions Inc.'s (ULS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $60.78
- Current price
- $91.60
- AI upside
- -33.65%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$35.97
-60.73% upside
Graham-Dodd
$3.26
-96.44% upside
Graham Formula
$21.13
-76.93% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ULS | UL Solutions Inc. | $91.60 | 16.88B | -34% | -61% | -96% | -77% | 57.13 | 14.35 | 6.08 | 25.87 | — | 38.28 | 49.06% | 17.11% | 10.78% | 29.57% | 23.15% | 11.36% | 0.64 | 12.74 | 1.32 | 1.21 | 0.73 | -123.00% | 638.00% | 4042.00% | 2.17% | 0.79 | 23.90% | 0.56% | 32.00% | 1.10% | 36.57 | 47.40 | 6.26 | 8.58 |
| CRS | Carpenter Technology Corp… | $398.07 | 19.83B | -62% | -67% | -85% | -77% | 32.99 | 6.57 | 4.31 | 19.13 | 32.81 | 7.52 | 26.71% | 18.14% | 13.07% | 21.39% | 18.74% | 11.09% | 0.39 | 8.17 | 3.65 | 1.84 | 0.63 | 10054.00% | 425.00% | 6046.00% | 2.31% | 0.91 | 12.77% | 0.32% | 10.70% | 2.11% | 24.58 | 44.83 | 4.46 | 7.10 |
| GPN | Global Payments Inc. | $76.46 | 18.1B | +46% | -24% | -50% | — | 12.83 | 0.82 | 2.42 | 9.33 | — | 11.81 | 72.57% | 19.10% | 18.17% | 6.45% | 3.30% | 2.91% | 0.95 | 2.27 | 1.69 | 1.22 | 3.91 | -536.00% | -2375.00% | -2866.00% | 10.92% | 0.36 | 5.59% | 1.28% | 16.40% | 12.18% | 21.84 | 15.77 | 4.17 | 0.89 |
| JBHT | J.B. Hunt Transport Servi… | $233.41 | 22.22B | -48% | -60% | -83% | -81% | 37.89 | 6.36 | 1.89 | 15.53 | 376.22 | 6.76 | 10.52% | 7.21% | 4.99% | 15.79% | 11.64% | 7.18% | 0.53 | 12.19 | 0.83 | 0.71 | 1.18 | 1007.00% | -73.00% | 5338.00% | 4.18% | 0.87 | 16.93% | 0.75% | 28.60% | 4.94% | 28.37 | 25.90 | 2.05 | 6.09 |
| LUV | Southwest Airlines Co. | $49.26 | 25.48B | -26% | -50% | -88% | -83% | 59.11 | 3.27 | 0.93 | 12.89 | 1108.24 | 3.88 | 17.44% | 1.53% | 1.57% | 4.81% | 3.28% | 1.40% | 0.75 | 3.79 | 0.52 | 0.40 | 1.23 | 533.00% | 211.00% | -4864.00% | -3.19% | 0.17 | -8.14% | 1.53% | 90.50% | 11.31% | 67.33 | -34.68 | 1.03 | 2.33 |
| MTZ | MasTec, Inc. | $298.02 | 23.51B | -59% | +170% | -87% | -59% | — | 7.11 | 1.66 | 22.23 | — | 55.24 | 12.54% | 4.56% | 2.79% | 0.00% | 12.19% | 0.00% | 0.09 | 3.77 | 0.00 | 0.00 | 0.27 | 14612.00% | 1622.00% | -7063.00% | 1.20% | 0.17 | 6.52% | 0.00% | — | 8.18% | 36.78 | 84.01 | 1.68 | 3.42 |
| RBA | RB Global, Inc. | $100.96 | 18.77B | -34% | -8% | — | -61% | 42.59 | 3.07 | 3.97 | 16.76 | 1222.89 | -17.23 | 35.84% | 17.66% | 9.33% | 7.42% | 6.40% | 3.64% | 0.91 | 4.23 | 1.10 | 0.91 | 3.45 | 348.00% | 903.00% | 1171.00% | 3.94% | 0.62 | 7.11% | 1.41% | 60.20% | 1.41% | 28.33 | 31.94 | 5.00 | 2.61 |
| RTO | Rentokil Initial plc | $31.28 | 15.83B | +18% | +271% | — | -76% | 27.45 | 1.99 | 1.55 | 11.76 | — | -2.95 | 13.36% | 10.10% | 5.65% | 7.38% | 5.66% | 2.83% | 0.98 | 2.86 | 0.81 | 0.71 | 3.25 | -2000.00% | 113.00% | -361.00% | 6.02% | 0.26 | 6.89% | 2.72% | 74.60% | 2.72% | 21.20 | 22.96 | 2.14 | 1.91 |
| TRU | TransUnion | $78.55 | 15.25B | -1% | -60% | -99% | -49% | 33.43 | 3.43 | 3.33 | 13.53 | 55.71 | -3.88 | 59.09% | 18.74% | 9.95% | 10.52% | 7.19% | 4.12% | 1.15 | 3.64 | 1.75 | 1.52 | 2.95 | 6000.00% | 938.00% | 2804.00% | 4.35% | 0.86 | 7.59% | 0.59% | 19.90% | 4.66% | 22.70 | 29.43 | 4.26 | 2.49 |
| WWD | Woodward, Inc. | $386.76 | 23.2B | -54% | +15% | -87% | -71% | 40.85 | 7.04 | 5.06 | 27.12 | 208.05 | 13.83 | 26.81% | 14.33% | 12.39% | 18.64% | 15.07% | 9.83% | 0.28 | 11.19 | 2.08 | 1.28 | 0.58 | 1963.00% | 730.00% | -71.00% | 1.88% | 0.52 | 11.84% | 0.36% | 14.70% | 2.52% | 36.10 | 54.22 | 5.17 | 7.73 |
| XPO | XPO Logistics, Inc. | $210.47 | 24.71B | -52% | -59% | -92% | -88% | 80.35 | 13.64 | 3.11 | 23.83 | — | 8463.75 | 12.00% | 8.94% | 3.87% | 18.26% | 8.99% | 3.97% | 2.53 | 3.33 | 1.05 | 0.86 | 3.51 | -1827.00% | 105.00% | 209333.00% | 1.30% | 0.63 | 5.61% | 0.00% | 0.00% | 0.49% | 40.85 | 90.52 | 3.65 | 3.86 |
About UL Solutions Inc.
UL Solutions Inc. provides safety science services worldwide. It operates through three segments: Industrial, Consumer, and Software and Advisory. The Industrial segment provides testing, inspection, and certification services across various end markets, including energy, industrial automation, engineered materials, and built environment, as well as stakeholders, such as manufacturers, building owners, end users, and regulators. The Consumer segment offers safety certification testing, ongoing certification, global market access, testing for connectivity, performance and quality, and critical systems advisory and training services, as well as product market acceptance and risk mitigation services for customers in the consumer products end markets comprising consumer electronics, medical devices, information technologies, appliances, HVAC, lighting, and retail, as well as consumer applications, such as new mobility, smart products, and 5G. The Software and Advisory segment provide software and technical advisory services that enable customers to manage regulatory requirements, deliver supply chain transparency, and operationalize sustainability for regulated industries, including life sciences, supply chain regulations, transparency needs, and new ESG and sustainability requirements. It offers ULTRUS software brand to help customers improve speed to market, sustainability and safety. UL Solutions Inc. was formerly known as UL Inc. and changed its name to UL Solutions Inc. in June 2022. The company was founded in 1894 and is headquartered in Northbrook, Illinois with additional offices in North America, Asia Pacific, Africa, Europe, Latin America, and Middle East. UL Solutions Inc. operates as a subsidiary of ULSE Inc.
- CEO
- Jennifer F. Scanlon
- Employees
- 14.81K
- Beta
- 0.86
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($35.97 ÷ $91.60) − 1 = -60.73% (DCF, example).