UEIC
Universal Electronics Inc
Price:  
7.19 
USD
Volume:  
34,978.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UEIC Intrinsic Value

-73.20 %
Upside

What is the intrinsic value of UEIC?

As of 2025-06-12, the Intrinsic Value of Universal Electronics Inc (UEIC) is 1.93 USD. This UEIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.19 USD, the upside of Universal Electronics Inc is -73.20%.

The range of the Intrinsic Value is 1.12 - 3.42 USD

Is UEIC undervalued or overvalued?

Based on its market price of 7.19 USD and our intrinsic valuation, Universal Electronics Inc (UEIC) is overvalued by 73.20%.

7.19 USD
Stock Price
1.93 USD
Intrinsic Value
Intrinsic Value Details

UEIC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.12 - 3.42 1.93 -73.2%
DCF (Growth 10y) 3.30 - 6.97 4.61 -35.9%
DCF (EBITDA 5y) 7.54 - 14.24 10.34 43.8%
DCF (EBITDA 10y) 8.45 - 16.11 11.60 61.3%
Fair Value -8.22 - -8.22 -8.22 -214.34%
P/E (20.45) - (20.78) (23.84) -431.6%
EV/EBITDA 4.80 - 12.55 7.70 7.1%
EPV 3.84 - 4.83 4.33 -39.7%
DDM - Stable (10.73) - (25.27) (18.00) -350.3%
DDM - Multi 1.17 - 2.23 1.55 -78.5%

UEIC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 94.69
Beta 1.31
Outstanding shares (mil) 13.17
Enterprise Value (mil) 98.32
Market risk premium 4.60%
Cost of Equity 10.29%
Cost of Debt 6.45%
WACC 8.52%