OLED
Universal Display Corp
Price:  
209.42 
USD
Volume:  
377,185.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OLED Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Universal Display Corp (OLED) is 104.08 USD. This OLED valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 209.42 USD, the upside of Universal Display Corp is %.

The range of the Intrinsic Value is 75.46 - 175.75 USD

209.42 USD
Stock Price
104.08 USD
Intrinsic Value
Intrinsic Value Details

OLED Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 75.46 - 175.75 104.08 -50.3%
DCF (Growth 10y) 104.92 - 236.69 142.77 -31.8%
DCF (EBITDA 5y) 252.99 - 354.63 288.49 37.8%
DCF (EBITDA 10y) 265.50 - 398.02 313.56 49.7%
Fair Value 115.95 - 115.95 115.95 -44.63%
P/E 137.47 - 186.82 158.11 -24.5%
EV/EBITDA 186.21 - 267.66 230.81 10.2%
EPV 43.01 - 54.28 48.64 -76.8%
DDM - Stable 25.84 - 65.72 45.78 -78.1%
DDM - Multi 44.14 - 87.04 58.56 -72.0%

OLED Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,934.88
Beta 1.36
Outstanding shares (mil) 47.44
Enterprise Value (mil) 9,860.87
Market risk premium 4.60%
Cost of Equity 13.46%
Cost of Debt 5.00%
WACC 8.76%