UIE Plc stock: fair value
UIE.COThe fair value of UIE Plc under our model is $121.42, the price is 52% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Significantly undervaluedIn our model the price counts as cheap below $86.73 and expensive above $202.37 (uncertainty high, one part of the fair value is more than twice the other).
The two parts of the fair value come to $194.14 (cash-flow model) and $48.70 (industry comparison), and the gap between them shows how uncertain the estimate is.
Calculated with a cost of equity of 8.8%. At 9.8% the fair value would be $104.76, at 7.8% it would be $146.45.
Where the number comes from
Half from the cash-flow model, half from earnings times the industry P/E (16.8).
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 3.8%. Discounted at 8.8% (floor: government bond yield 3.8% plus 5 percentage points, since beta 0.8 times the risk premium would give less); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $194.14 per share: free cash flow for the next ten years, each year discounted to today at 8.8%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 8.8%) |
|---|---|---|---|---|
| 2026 | $230.22M | extrapolated at 17.7% | 0.9189 | $211.54M |
| 2027 | $261.31M | extrapolated at 13.5% | 0.8443 | $220.63M |
| 2028 | $289.02M | extrapolated at 10.6% | 0.7758 | $224.22M |
| 2029 | $313.79M | extrapolated at 8.6% | 0.7129 | $223.69M |
| 2030 | $336.22M | extrapolated at 7.1% | 0.6550 | $220.23M |
| 2031 | $356.91M | extrapolated at 6.2% | 0.6019 | $214.81M |
| 2032 | $376.38M | extrapolated at 5.5% | 0.5530 | $208.16M |
| 2033 | $395.08M | extrapolated at 5.0% | 0.5082 | $200.77M |
| 2034 | $413.36M | extrapolated at 4.6% | 0.4669 | $193.02M |
| 2035 | $431.5M | extrapolated at 4.4% | 0.4291 | $185.14M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $2.1B |
| Terminal value: cash flow 2035 × (1 + 3.8%) / (8.8% − 3.8%) | $8.96B |
| Present value of terminal value (× 0.4291) | $3.84B |
| Equity value (sum plus present value of terminal value) | $5.95B |
| Shares (diluted) | 30.63M |
| Value per share (equity value divided by shares) | $194.14 |
| Earnings per share, last twelve months | $2.90 |
| × 16.8 (industry P/E) | $48.70 |
| Fair value (average of both parts) | $121.42 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = DKK 6.7461)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Strong, published since 7 Nov 2026 (in the score history since 30 Jun 2023)
- Valuation signal Undervalued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.