What is the intrinsic value of UCW.AX?

As of 2025-07-12, the Intrinsic Value of UCW Ltd (UCW.AX) is 0.13 AUD. This UCW.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.20 AUD, the upside of UCW Ltd is -35.20%.

The range of the Intrinsic Value is 0.07 - 0.27 AUD

Is UCW.AX undervalued or overvalued?

Based on its market price of 0.20 AUD and our intrinsic valuation, UCW Ltd (UCW.AX) is overvalued by 35.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.07 - 0.27	0.13	-35.2%
DCF (Growth 10y)	0.22 - 0.60	0.33	66.7%
DCF (EBITDA 5y)	0.08 - 0.09	0.09	-57.1%
DCF (EBITDA 10y)	0.19 - 0.24	0.21	7.3%
Fair Value	0.04 - 0.04	0.04	-82.06%
P/E	(0.55) - (0.65)	(0.60)	-399.1%
EV/EBITDA	0.01 - 0.45	0.23	14.3%
EPV	0.32 - 0.42	0.37	85.7%
DDM - Stable	(0.34) - (0.92)	(0.63)	-413.5%
DDM - Multi	0.02 - 0.03	0.02	-89.0%