OLED
Universal Display Corp
Price:  
174.68 
USD
Volume:  
301,079.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OLED Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Universal Display Corp (OLED) is 127.81 USD. This OLED valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.68 USD, the upside of Universal Display Corp is %.

The range of the Intrinsic Value is 90.17 - 232.78 USD

174.68 USD
Stock Price
127.81 USD
Intrinsic Value
Intrinsic Value Details

OLED Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 90.17 - 232.78 127.81 -26.8%
DCF (Growth 10y) 121.66 - 302.11 169.57 -2.9%
DCF (EBITDA 5y) 159.05 - 291.34 211.15 20.9%
DCF (EBITDA 10y) 183.72 - 341.93 245.17 40.4%
Fair Value 107.12 - 107.12 107.12 -38.67%
P/E 153.92 - 198.98 173.78 -0.5%
EV/EBITDA 114.10 - 214.57 162.42 -7.0%
EPV 48.33 - 59.55 53.94 -69.1%
DDM - Stable 28.57 - 76.16 52.37 -70.0%
DDM - Multi 51.28 - 105.14 68.83 -60.6%

OLED Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,274.59
Beta 1.08
Outstanding shares (mil) 47.37
Enterprise Value (mil) 8,182.61
Market risk premium 4.60%
Cost of Equity 11.78%
Cost of Debt 5.00%
WACC 7.92%