As of 2025-05-15, the Intrinsic Value of United International Enterprises Ltd (UIE.CO) is 598.06 DKK. This UIE.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 320.00 DKK, the upside of United International Enterprises Ltd is 86.90%.
The range of the Intrinsic Value is 477.33 - 818.09 DKK
Based on its market price of 320.00 DKK and our intrinsic valuation, United International Enterprises Ltd (UIE.CO) is undervalued by 86.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 477.33 - 818.09 | 598.06 | 86.9% |
| DCF (Growth 10y) | 555.82 - 946.44 | 694.80 | 117.1% |
| DCF (EBITDA 5y) | 383.00 - 480.66 | 448.59 | 40.2% |
| DCF (EBITDA 10y) | 475.08 - 620.24 | 558.63 | 74.6% |
| Fair Value | 389.01 - 389.01 | 389.01 | 21.57% |
| P/E | 127.91 - 372.99 | 240.35 | -24.9% |
| EV/EBITDA | 253.06 - 340.07 | 310.50 | -3.0% |
| EPV | 414.32 - 607.99 | 511.15 | 59.7% |
| DDM - Stable | 128.37 - 301.22 | 214.79 | -32.9% |
| DDM - Multi | 414.43 - 741.31 | 530.20 | 65.7% |
| Market Cap (mil) | 10,313.60 |
| Beta | 0.12 |
| Outstanding shares (mil) | 32.23 |
| Enterprise Value (mil) | 9,411.57 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.07% |
| Cost of Debt | 5.00% |
| WACC | 7.06% |