Uniper SE (UN0) fair value: what the stock is really worth
As of Nov 5, 2026: fair value (intrinsic value) of Uniper SE stock €45.97, price €42.90, upside +7.2%, quality 44 out of 100. Rating: fairly valued. Calculated from audited financials with 15 of our 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 3, 2026.
How to read this chart
60‑month range €27.57 – €828.36 · fair‑value band €32.18 – €59.76 · the €42.90 price screens below the €45.97 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 3, 2026.
Follow Uniper in your weekly email
Every Wednesday you see whether Uniper 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.
Uniper SE operates as an energy company in Germany, the United Kingdom, Sweden, the rest of Europe, and internationally. It operates through Green Generation, Flexible Generation, and Greener Commodities segments.
Show moreShow less
The Green Generation segment operates renewable and low carbon power generation facilities, including hydroelectric, nuclear, wind, and solar power plants.
The Flexible Generation segment operates gas-fired power plants, such as combined-cycle gas turbine power plants, coal, and oiled-fired power plants; as well as the provision of energy services.
The Greener Commodities segment optimizes and sells natural gas to distributors, large industrial customers, power plant operators, and international energy markets.
This segment also engages in gas storage operations; infrastructure investments; import, trade, and process or store renewable and low carbon fuels comprising hydrogen, biomethane, and ammonia; procurement of fuels; trading emission allowances; marketing and optimizing electricity generated; and trading green certificates for the supply of green energy.
The company was founded in 1894 and is headquartered in Düsseldorf, Germany. Uniper SE is a subsidiary of UBG Uniper Beteiligungsholding GmbH.
Stock analysis
Uniper SE (UN0) currently trades at €42.90, while our model-based Fair Value estimate is €45.97, so the stock looks roughly fairly valued today (gap 6.7%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of €56.54 per share, and 5 of the 15 models we run sit above the €42.90 price.
Bear case: the Earnings-Based group reads lowest at €16.76, and 10 of the 15 models stay below the price. Data coverage for this calculation is medium.
Scenario range: €32.18 (bear) to €59.76 (bull), the price of €42.90 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 44/100 (below-average quality), in the Utilities sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Uniper SE reported revenue of €61.0B in FY2025 versus €163B in FY2021, a compound −21.8%/yr. Reported net income was €1.4B in FY2025.
Key figures
Market cap €17.8B Large · P/E ratio 10.6 · P/S ratio 0.29 · EPS (TTM) €4.04 · Dividend yield 1.7% · Net margin 2.8% · Return on equity 14.7% · Return on assets (EBIT) 0.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (low confidence).
What moves the price
The share trades about 18% below its 52-week high and 56% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −23% fair-value upside, at 7%, UN0 screens cheaper than that median.
Fair Value models
Bear€32.18Fair Value €45.97Bull€59.76
Price €42.90 · Upside +7.2%
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 (€2.81 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.32/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−12.5%
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.
−39.4%
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.
+3.6%
Start year 2020 (pandemic). Over 10 years: −4.1% a year
Revenue growth 12 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.
−3.6%
’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.
−44.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−46.4%
Dividend (yield on the price)1.7%
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.0% → 1%
⚠ Revenue per share shrinking 34.0%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
News mood ⓘNews mood, the average tone of recent news (61 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Neutral
Recent news coverage is roughly neutral, about typical for how stocks are covered.
AI conclusion: Regulated gas operations deliver a stable base, yet negative cash flow and very low margins reveal limited durable advantage beyond sector norms.
Main risk: Dutch court rulings denying compensation for the forced closure of Uniper's MPP3 coal plant by 2030 could reduce generation margins or require uncompensated investments in conversions.
Bull case: Uniper could convert its coal assets to gas or hydrogen-ready plants ahead of deadlines and secure capacity payments through auctions to maintain generation revenues.
Bear case: Without compensation or viable alternatives Uniper might face stranded assets in its Dutch operations eroding earnings from power generation.
Uniper is reserving future production capacity for biogas-based sustainable aviation fuel from planned facilities in Latin America. This expands its low-carbon portfolio alongside its regulated gas operations, yet it remains unclear how quickly these ventures will scale relative to any shifts in the core business. Will the diversification add resilience or stretch resources across too many fronts?
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.Utilities - Regulated Gas · 107 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score44 · Below median
Fair Value upside+7.2% · Above median
Profitability
Return on equity (12 months)14.7% · Top 25%
Return on assets3.9% · Below median
Net margin (12 months)2.8% · Bottom 25%
Operating margin (12 months)0.2% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)35.5% · Top 25%
Dividend yield (12 months)1.7% · Bottom 25%
Balance sheet
Debt / equity0.22× · Below median
Valuation Multiplesvs Utilities - Regulated Gas median · lower = cheaper
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). "Uniper SE Fair Value". https://www.fairvalue-calculator.com/stock/UN0
Frequently asked questions
Is Uniper SE (UN0) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of €45.97 versus a price of €42.90, about +7% upside (fairly valued).
What is the fair value of UN0?
Our model-based fair value for Uniper SE is €45.97 (as of Nov 3, 2026), built from audited fundamentals. The current price: €42.90.
What is the quality score of UN0?
Uniper SE has a Quality Score of 44/100. 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 Uniper SE (UN0)?
Our model-based price target is the fair value of €45.97 (as of Nov 3, 2026) from 15 valuation models. Cautious scenario €32.18, optimistic scenario €59.76. It is a calculation from audited fundamentals, not an analyst target.
What is the Uniper SE stock forecast for 2026?
Our models put fair value at €45.97, about +7% upside versus a price of €42.90 (fairly valued). Cautious scenario €32.18, optimistic scenario €59.76. The calculation is refreshed regularly with new filings.
What is the revenue of Uniper SE (UN0)?
Uniper SE reported trailing-twelve-month revenue of about €61.2B (latest available figure, as of Nov 3, 2026).
Does Uniper SE pay a dividend?
Uniper SE currently shows a dividend yield of 1.68% relative to its recent price (as of Nov 3, 2026).
What is the intrinsic value of Uniper SE (UN0)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Uniper SE it is €45.97 per share (as of Nov 3, 2026), against a price of €42.90. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Uniper SE stock overvalued or undervalued in 2026?
As of Nov 3, 2026, UN0 trades below its calculated fair value: price €42.90, fair value €45.97, a gap of about +7% (fairly valued). 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 UN0?
No. The price is what the market pays today (€42.90); the fair value is what the company's own numbers justify (€45.97). For Uniper SE the two are €3.07 per share apart. That gap is exactly why we show both numbers side by side.
How much is Uniper SE worth?
The market values Uniper SE at about €17.8B (market capitalisation, as of Nov 3, 2026). Per share that is €42.90; our models calculate a fair value of €45.97 per share.
What do the bullish and bearish scenarios say about UN0?
Our models span a range for Uniper SE: cautious scenario €32.18, base €45.97, optimistic €59.76 per share (as of Nov 3, 2026, price €42.90). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of UN0?
Uniper SE trades at a price-to-earnings ratio of 10.6 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €45.97 is built from several models across several years. Other multiples: P/B 1.5, P/S 0.3, EV/EBITDA 13.2.
How solid is the balance sheet of Uniper SE (UN0)?
Balance-sheet figures for Uniper SE (as of Nov 3, 2026): return on equity 14.7%, debt of 0.22 per unit of equity. They feed the Quality Score of 44/100, which measures business quality independently of the share price.
How far is UN0 from its 52-week high?
Uniper SE trades at €42.90, about 18% below its 52-week high of €52.28 and 56% above the low of €27.57 (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of €45.97 is for.
Which stocks are comparable to Uniper SE?
From the same area (Utilities) we also value Naturgy Energy Group, Atmos Energy Corporation, Snam S.p.A, NiSource Inc, 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 Uniper SE stock attractive at the current price?
The data as of Nov 3, 2026: price €42.90, calculated fair value €45.97 (+7%), Quality Score 44/100, from 15 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 UN0 calculated?
We run Uniper SE through 15 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €45.97, 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 15.5% above its aggregate fair value. Uniper SE currently trades 7% 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 Uniper SE (UN0)?
The closing price on Nov 5, 2026 was €42.90. Our model-based fair value is €45.97, about +7% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Uniper SE right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (€32.18 to €59.76) leaves room in how you read the outcome.
Key figures of Uniper SE
How large is the market capitalisation of Uniper SE (UN0)?
The market capitalisation of Uniper SE is €17.8B. 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 Uniper SE (UN0)?
The price-to-sales ratio of Uniper SE is 0.29 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Uniper SE (UN0)?
Earnings per share at Uniper SE are €4.04 (price ÷ EPS = P/E 10.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Uniper SE (UN0)?
The dividend yield of Uniper SE is 1.7% (payout 17.8%). 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 Uniper SE (UN0)?
The net margin of Uniper SE is 2.8% (last twelve months). 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 Uniper SE (UN0)?
The return on equity (ROE) of Uniper SE is 14.7% (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 Uniper SE (UN0)?
On an EBIT basis the return on assets of Uniper SE is 0.4% (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 Uniper SE (UN0)?
The operating margin of Uniper SE is 0.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Uniper SE (UN0)?
Revenue at Uniper SE is growing +35.5% versus a year earlier (3y avg −39.4%). 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 Uniper SE (UN0)?
Earnings per share at Uniper SE are growing +20.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Uniper SE (UN0) generate?
The free cash flow of Uniper SE is −€1.6B (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Uniper SE (UN0) hold?
Uniper SE holds more cash than debt, €3.9B net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Uniper SE in the live analysis
One click puts Uniper SE on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 3, 2026