As of 2024-12-13, the Intrinsic Value of Universal Display Corp (OLED) is
116.42 USD. This OLED valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 161.10 USD, the upside of Universal Display Corp is
-27.70%.
The range of the Intrinsic Value is 82.75 - 206.48 USD
116.42 USD
Intrinsic Value
OLED Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
82.75 - 206.48 |
116.42 |
-27.7% |
| DCF (Growth 10y) |
108.20 - 257.28 |
149.01 |
-7.5% |
| DCF (EBITDA 5y) |
237.45 - 437.37 |
343.60 |
113.3% |
| DCF (EBITDA 10y) |
258.25 - 495.20 |
378.46 |
134.9% |
| Fair Value |
155.34 - 155.34 |
155.34 |
-3.58% |
| P/E |
99.25 - 184.04 |
125.27 |
-22.2% |
| EV/EBITDA |
142.25 - 261.44 |
205.60 |
27.6% |
| EPV |
46.55 - 57.64 |
52.10 |
-67.7% |
| DDM - Stable |
39.34 - 102.61 |
70.97 |
-55.9% |
| DDM - Multi |
47.36 - 94.97 |
63.09 |
-60.8% |
OLED Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,645.81 |
| Beta |
2.25 |
| Outstanding shares (mil) |
47.46 |
| Enterprise Value (mil) |
7,566.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.25% |
| Cost of Debt |
5.00% |
| WACC |
8.16% |