As of 2025-07-05, the Intrinsic Value of Uponor Oyj (UPONOR.HE) is 21.07 EUR. This UPONOR.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.60 EUR, the upside of Uponor Oyj is -26.30%.
The range of the Intrinsic Value is 15.48 - 33.79 EUR
Based on its market price of 28.60 EUR and our intrinsic valuation, Uponor Oyj (UPONOR.HE) is overvalued by 26.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.48 - 33.79 | 21.07 | -26.3% |
| DCF (Growth 10y) | 16.24 - 32.78 | 21.35 | -25.4% |
| DCF (EBITDA 5y) | 17.69 - 25.45 | 21.19 | -25.9% |
| DCF (EBITDA 10y) | 18.13 - 26.34 | 21.75 | -24.0% |
| Fair Value | 8.31 - 8.31 | 8.31 | -70.93% |
| P/E | 23.84 - 32.13 | 27.41 | -4.2% |
| EV/EBITDA | 12.62 - 28.88 | 19.51 | -31.8% |
| EPV | 17.98 - 23.56 | 20.77 | -27.4% |
| DDM - Stable | 8.36 - 23.77 | 16.06 | -43.8% |
| DDM - Multi | 15.06 - 29.53 | 19.59 | -31.5% |
| Market Cap (mil) | 2,072.34 |
| Beta | -0.15 |
| Outstanding shares (mil) | 72.46 |
| Enterprise Value (mil) | 2,137.74 |
| Market risk premium | 5.68% |
| Cost of Equity | 8.63% |
| Cost of Debt | 4.25% |
| WACC | 8.29% |