EN DE

UIE Fair Value & Analysis

Consumer Defensive · DK · Market cap 11.3B DKK

U UIE UIE · CO
Pricekr 367.50
Fair Valuekr 99.54
Upside-72.9%
Quality81/100
Watch UIE for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 13.3% net margin
Low debt · generates free cash flow
0.41% dividend yield
Mixed vs. peers (8/15)
Wide moat 75/100
Evidence: Medium Range kr 74.65 – kr 152.47 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 25 days ago

Share price +1.0% over the past month.

A strong business, but screening 73% overvalued on our models.

What matters now

  • A high-quality business (quality 81/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (kr 152.47). The favourable scenario is already priced in.
  • A fairly wide model range (kr 74.65 to kr 152.47) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 392.00 kr 125.21 Fair Value kr 99.54 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range kr 125.21 – kr 392.00 · fair‑value band kr 74.65 – kr 152.47 · the kr 367.50 price screens above the kr 99.54 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

UIE (UIE) currently trades at kr 367.50, while our model-based Fair Value estimate is kr 99.54, implying the stock looks roughly 72.9% overvalued today. The Quality Score stands at 81/100 (high quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, UIE generated revenue of 633M DKK at a net margin of 13.3%. Revenue grew 38.9% year over year. It earns a return on equity of 17.4%. The balance sheet holds a net cash position of 125M DKK. Fundamentals as of Jul 16, 2026

Our scenario range runs from kr 74.65 (bear case) to kr 152.47 (bull case); at kr 367.50, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 7% below its 52-week high and 36% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 102% fair-value upside, at -73%, UIE screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF kr 102.09 kr 198.63 kr 356.82 80
Residual Income kr 31.25 kr 40.59 kr 152.47 76
Rev-Margin DCF kr 53.57 kr 81.81 kr 141.74 74
All 26 models by family
DCF Models
FCF DCF kr 108.28 kr 168.05 kr 358.39 38
Owner Earnings kr 73.22 kr 161.43 kr 346.60 31
5Y Revenue Exit kr 49.50 kr 71.86 kr 117.76 39
5Y EBITDA Exit kr 97.41 kr 168.75 kr 308.62 41
5Y P/E Exit kr 88.98 kr 187.96 kr 321.86 38
10Y Revenue Exit kr 66.40 kr 115.76 kr 139.27 36
10Y EBITDA Exit kr 102.31 kr 218.94 kr 421.01 37
10Y P/E Exit kr 96.15 kr 200.77 kr 370.44 35
Earnings-Based
Graham-Dodd kr 32.23 kr 224.78 kr 315.44 54
Lynch FV kr 116.13 kr 165.90 kr 215.67 50
PEG = 1.0 kr 116.13 kr 165.90 kr 215.67 46
EPV kr 58.81 kr 67.94 kr 75.92 59
Dividend Discount
Gordon GGM kr 17.80 kr 37.01 kr 58.71 70
DDM Multi-Stage kr 17.80 kr 31.21 kr 38.84 61
Multiples
P/E Multiple kr 74.65 kr 99.54 kr 124.42 63
P/S Multiple kr 23.87 kr 31.83 kr 39.79 58
P/B Multiple kr 60.43 kr 80.58 kr 100.72 55
EV/EBIT kr 106.20 kr 140.24 kr 174.28 53
EV/EBITDA kr 89.89 kr 118.50 kr 147.10 54
EV/Revenue kr 24.96 kr 33.91 kr 42.86 43
Asset-Based
NCAV (Graham) kr 12.11 kr 16.23 kr 24.23 50
Growth DCF
Growth DCF kr 102.09 kr 198.63 kr 356.82 80
Rev-Margin DCF kr 53.57 kr 81.81 kr 141.74 74
Economic Profit
Residual Income kr 31.25 kr 40.59 kr 152.47 76
ROIC Compounder kr 78.41 kr 123.12 kr 168.97 72
Growth Earnings
Growth-Adj P/E kr 151.90 kr 216.99 kr 282.09 68

Widest divergence: Growth Earnings (kr 216.99) versus Asset-Based (kr 16.23). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 633M DKK
Revenue growth (YoY) +38.9%
Net margin 13.3%
Return on equity 17.4%
Free cash flow 190M DKK FY2025
P/E ratio 21.1
More key figures
Operating margin 31.5%
EPS (TTM) kr 17.23
Dividend yield 0.4%
EPS growth (YoY) +43.6%
Net cash 125M DKK FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 81/100

Of which business quality 78 · Market factors (momentum, volatility) 70

Profitability 63
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 88
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 97
Calm price path (market factor)
Momentum 50
Price trend over the last 3–12 months (market factor)
52W Momentum 72
Distance to the 52-week high (market factor)
Net Issuance 97
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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.

Full company description

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. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

UIE reported revenue of kr 609M in FY2025 versus kr 489M in FY2021, a compound +5.7%/yr. Reported net income was kr 145M in FY2025, compounding −4.3%/yr from FY2021.

Growth Quality 92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
609M DKK
Latest YoY
+25.3%
Avg. growth/yr (3Y)
+2.1%
Avg. growth/yr (5Y)
+13.7%
Avg. growth/yr (25Y)
+16.4%
Revenue +5.7%/yr
FY21 kr 489M
FY22 kr 573M
FY23 kr 439M
FY24 kr 486M
FY25 kr 609M
Net income −4.3%/yr
FY21 kr 173M
FY22 kr 48.9M
FY23 kr 121M
FY24 kr 75.6M
FY25 kr 145M

UIE screens 73% overvalued. Compare with Muyuan Foods Group →

Share or link this analysis
For bloggers & editors: embed code + live data

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 Fair Value". https://www.fairvalue-calculator.com/stock/UIE

Peer Group

Farm Products · 291 stocks

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.

Quality Score 81 · Top 25%
Fair Value upside −73% · Bottom 25%
Return on equity (TTM) 17% · Top 25%
Return on assets 13% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 32% · Top 25%
Revenue growth 39% · Top 25%
Dividend yield (TTM) 0.4% · Below median
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Farm Products median · lower = cheaper

P/E (TTM) 21.0× · Pricier than median
P/B 2.36× · Pricier than 75% of peers
P/S (TTM) 2.77× · Pricier than 75% of peers
P/FCF 9.3× · Pricier than 75% of peers
EV/EBITDA 5.9× · Cheaper than median
PEG 1.51× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 26
FUTURE 100 · sector 21
PAST 70 · sector 17
HEALTH 100 · sector 94
DIVIDEND 8 · sector 38

VALUE 0: the price sits above our fair-value range.

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Farm Products stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Muyuan Foods Group 002714 ¥40.90 ¥48.19 +18%
Wens Foodstuff Group 300498 ¥14.51 ¥12.08 -17%
Mowi ASA MOWI kr 188.40 kr 262.59 +39%
PT Charoen Pokphand Indonesia Tbk, CPIN 3,120 IDR 7,076 IDR +127%
Charoen Pokphand Foods Public Company CPF 22.00 THB 55.71 THB +153%
PT Triputra Agro Persada Tbk TAPG 1,540 IDR 3,105 IDR +102%
PT FAP Agri Tbk FAPA 7,300 IDR 7,463 IDR +2%
PT Japfa Comfeed Indonesia Tbk JPFA 2,070 IDR 7,231 IDR +249%
Thaifoods Group TFGR 10.60 THB 23.53 THB +122%
PT Jhonlin Agro Raya Tbk JARR 1,845 IDR 610.80 IDR -67%

Compare UIE with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is UIE overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of kr 99.54 versus a price of kr 367.50, about −73% (overvalued).
What is the fair value of UIE?
Our model-based fair value for UIE is kr 99.54 (as of Jul 16, 2026), built from audited fundamentals. The current price is kr 367.50.
What is the quality score of UIE?
UIE has a Quality Score of 81/100. 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 revenue of UIE?
UIE reported trailing-twelve-month revenue of about 633M DKK (latest available figure, as of Jul 16, 2026).
What is the net profit margin of UIE?
The net profit margin of UIE is about 13.3%, meaning it keeps roughly 13.3% of revenue as net income. Based on the latest reported figures.
Does UIE pay a dividend?
UIE currently shows a dividend yield of about 0.43% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track UIE and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.