UIE PLC (UIE) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of UIE PLC stock DKK 457, price DKK 391, upside +17.1%, quality 82 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range kr 127.93 – kr 434.00 · fair‑value band kr 286.49 – kr 693.80 · the kr 390.50 price screens below the kr 457.20 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow UIE in your weekly email
Every Wednesday you see whether UIE is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
UIE Plc invests in the agro-industrial, and industrial and technology sectors in Malaysia, Indonesia, the United States, Europe, and internationally. The company operates through Plantations; Refining; and Other segments.
Show moreShow less
It engages in the cultivation of oil palm and coconuts, and processing of palm oil into palm fractions for the specialty fats and chocolate industry. The company was formerly known as United International Enterprises Limited and changed its name to UIE Plc in October 2020.
UIE Plc was founded in 1982 and is headquartered in Ta' Xbiex, Malta. UIE Plc is a subsidiary of Brothers Holding Limited.
Stock analysis
UIE PLC (UIE) currently trades at kr 390.50, while our model-based Fair Value estimate is kr 457.20, implying the stock looks roughly 15% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of kr 557.38 per share, and 13 of the 26 models we run sit above the kr 390.50 price.
Bear case: the Asset-Based group reads lowest at kr 49.51, and 13 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: kr 286.49 (bear) to kr 693.80 (bull), the price of kr 390.50 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 82/100 (high quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
UIE PLC reported revenue of $609M in FY2025 versus $489M in FY2021, a compound +5.7%/yr. Reported net income was $145M in FY2025, compounding −4.3%/yr from FY2021.
Key figures
Market cap 12.0B DKK (≈ $1.8B) Small · P/E ratio 21.5 · P/S ratio 5.12 · EPS (TTM) kr 18.18 · Dividend yield 0.3% · Net margin 23.8% · Return on equity 17.5% · Return on assets (EBIT) 17.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 75 out of 100 (low confidence).
What moves the price
The share trades about 10% below its 52-week high and 28% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 6% fair-value upside, at 17%, UIE screens cheaper than that median.
Fair Value models
Bearkr 286.49Fair Value kr 457.20Bullkr 693.80
Price kr 390.50 · Upside +17.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (kr 14.67 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+25.3%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+2.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.7%
Start year 2020 (pandemic). Over 10 years: +8.9% a year
Revenue growth 15 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+68.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
≈ +16.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+16.0%
Dividend (yield on the price)0.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−0.9% vs 7.2%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.39% → 40%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Rate on operating basis: 2025 sits 98% above its own trend.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−3.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in USD, USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −5.7% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Farm Products · 291 stocks
Beats the industry median on 8/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score82 · Top 25%
Fair Value upside+17.1% · Above median
Profitability
Return on equity (12 months)17.5% · Top 25%
Return on assets19.9% · Top 25%
Net margin (12 months)23.5% · Top 25%
Operating margin (12 months)40.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)4.8% · Above median
Dividend yield (12 months)0.3% · Bottom 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Farm Products median · lower = cheaper
P/E (12 months)21.5× · Pricier than median
P/B2.40× · Priciest 25%
P/S (12 months)4.72× · Priciest 25%
Price / free cash flow (fiscal year)15.9× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "UIE PLC Fair Value". https://www.fairvalue-calculator.com/stock/UIE
Frequently asked questions
Is UIE PLC (UIE) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of kr 457.20 versus a price of kr 390.50, about +17% upside (undervalued).
What is the fair value of UIE?
Our model-based fair value for UIE PLC is kr 457.20 (as of Nov 7, 2026), built from audited fundamentals. The current price: kr 390.50.
What is the quality score of UIE?
UIE PLC has a Quality Score of 82/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for UIE PLC (UIE)?
Our model-based price target is the fair value of kr 457.20 (as of Nov 7, 2026) from 26 valuation models. Cautious scenario kr 286.49, optimistic scenario kr 693.80. It is a calculation from audited fundamentals, not an analyst target.
What is the UIE PLC stock forecast for 2026?
Our models put fair value at kr 457.20, about +17% upside versus a price of kr 390.50 (undervalued). Cautious scenario kr 286.49, optimistic scenario kr 693.80. The calculation is refreshed regularly with new filings.
What is the revenue of UIE PLC (UIE)?
UIE PLC reported trailing-twelve-month revenue of about $640M (latest available figure, as of Nov 7, 2026).
Does UIE PLC pay a dividend?
UIE PLC currently shows a dividend yield of 0.26% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of UIE PLC (UIE) and when is the ex-dividend date?
UIE PLC pays a dividend of kr 1.02 per share a year, a dividend yield of 0.3%. The last ex-dividend date was May 21, 2026. A dividend has been paid every year since at least 2000. The payout ratio is 40.9% of earnings. Free cash flow covers the dividend 3.19 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into UIE PLC (UIE)?
For today's price to be fair in a discounted-cash-flow model, UIE PLC would have to grow free cash flow by -3.4 % per year for five years (discount rate 11.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.7 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of UIE use?
Our models discount UIE PLC at 11.0 %: a base by market capitalisation (small), country premium for Denmark. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For UIE PLC that is -3.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has UIE PLC (UIE) delivered so far?
Over the past 5 years revenue at UIE PLC grew +13.7 % a year. The price currently implies free-cash-flow growth of -3.4 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of UIE PLC (UIE) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into UIE PLC (-3.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of UIE PLC (UIE)?
The free-cash-flow yield on the price is 10.64 %: that much free cash flow UIE PLC produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of UIE PLC (UIE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For UIE PLC it is kr 457.20 per share (as of Nov 7, 2026), against a price of kr 390.50. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is UIE PLC stock overvalued or undervalued in 2026?
As of Nov 7, 2026, UIE trades below its calculated fair value: price kr 390.50, fair value kr 457.20, a gap of about +17% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of UIE?
No. The price is what the market pays today (kr 390.50); the fair value is what the company's own numbers justify (kr 457.20). For UIE PLC the two are kr 66.70 per share apart. That gap is exactly why we show both numbers side by side.
How much is UIE PLC worth?
The market values UIE PLC at about 12.0B DKK (market capitalisation, as of Nov 7, 2026). Per share that is kr 390.50; our models calculate a fair value of kr 457.20 per share.
What do the bullish and bearish scenarios say about UIE?
Our models span a range for UIE PLC: cautious scenario kr 286.49, base kr 457.20, optimistic kr 693.80 per share (as of Nov 7, 2026, price kr 390.50). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of UIE?
UIE PLC trades at a price-to-earnings ratio of 21.5 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 457.20 is built from several models across several years. Other multiples: PEG 1.5, P/B 2.4, P/S 4.7, EV/EBITDA 10.6.
What is the PEG ratio of UIE?
The PEG ratio of UIE PLC is 1.51 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of UIE PLC (UIE)?
Balance-sheet figures for UIE PLC (as of Nov 7, 2026): return on equity 17.5%, debt of 0.01 per unit of equity. They feed the Quality Score of 82/100, which measures business quality independently of the share price.
How far is UIE from its 52-week high?
UIE PLC trades at kr 390.50, about 10% below its 52-week high of kr 434.00 and 28% above the low of kr 304.81 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of kr 457.20 is for.
Which stocks are comparable to UIE PLC?
From the same area (Consumer Defensive) we also value Muyuan Foods Group, Archer-Daniels-Midland Company, Tyson Foods, Inc, Bunge Global SA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is UIE PLC stock attractive at the current price?
The data as of Nov 7, 2026: price kr 390.50, calculated fair value kr 457.20 (+17%), Quality Score 82/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of UIE calculated?
We run UIE PLC through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of kr 457.20 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. UIE PLC currently trades 15% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of UIE PLC (UIE)?
The closing price on Nov 6, 2026 was kr 390.50. Our model-based fair value is kr 457.20, about +17% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with UIE PLC right now?
A fairly wide model range (kr 286.49 to kr 693.80) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of UIE PLC (UIE) come from?
Earnings per share at UIE PLC grew +4.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +7.9 %, EBIT margin +3.3 %, tax rate −2.3 %, residual (interest, one-offs) −4.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of UIE PLC
How large is the market capitalisation of UIE PLC (UIE)?
The market capitalisation of UIE PLC is 12.0B DKK (≈ $1.8B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of UIE PLC (UIE)?
The price-to-sales ratio of UIE PLC is 5.12 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of UIE PLC (UIE)?
Earnings per share at UIE PLC are kr 18.18 (price ÷ EPS = P/E 21.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of UIE PLC (UIE)?
The dividend yield of UIE PLC is 0.3% (payout 5.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of UIE PLC (UIE)?
The net margin of UIE PLC is 23.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of UIE PLC (UIE)?
The return on equity (ROE) of UIE PLC is 17.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of UIE PLC (UIE)?
On an EBIT basis the return on assets of UIE PLC is 17.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of UIE PLC (UIE)?
The operating margin of UIE PLC is 40.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at UIE PLC (UIE)?
Revenue at UIE PLC is growing +4.8% versus a year earlier (3y avg +2.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at UIE PLC (UIE)?
Earnings per share at UIE PLC are growing +16.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does UIE PLC (UIE) hold?
UIE PLC holds more cash than debt, $125M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch UIE PLC in the live analysis
One click puts UIE PLC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026