As of 2026-03-16, the Intrinsic Value of Universal Display Corp (OLED) is 105.60 USD. This OLED valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.07 USD, the upside of Universal Display Corp is 12.30%.
The range of the Intrinsic Value is 77.73 - 173.82 USD
Based on its market price of 94.07 USD and our intrinsic valuation, Universal Display Corp (OLED) is undervalued by 12.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.73 - 173.82 | 105.60 | 12.3% |
| DCF (Growth 10y) | 96.07 - 206.35 | 128.33 | 36.4% |
| DCF (EBITDA 5y) | 127.54 - 207.80 | 149.82 | 59.3% |
| DCF (EBITDA 10y) | 140.13 - 236.01 | 168.49 | 79.1% |
| Fair Value | 69.04 - 69.04 | 69.04 | -26.61% |
| P/E | 106.60 - 172.38 | 139.22 | 48.0% |
| EV/EBITDA | 104.94 - 179.72 | 130.30 | 38.5% |
| EPV | 41.06 - 52.11 | 46.59 | -50.5% |
| DDM - Stable | 26.71 - 67.75 | 47.23 | -49.8% |
| DDM - Multi | 41.79 - 81.91 | 55.29 | -41.2% |
| Market Cap (mil) | 4,430.70 |
| Beta | 1.69 |
| Outstanding shares (mil) | 47.10 |
| Enterprise Value (mil) | 4,292.34 |
| Market risk premium | 4.60% |
| Cost of Equity | 14.15% |
| Cost of Debt | 5.00% |
| WACC | 9.11% |