EN DE

Ultimate Products Plc, (ULTP) Fair Value & Analysis

Consumer Cyclical · GB · Market cap 39.7M GBX

UP Ultimate Products Plc, ULTP · LSE
Price£0.4760
Fair Value£1.29
Upside+171.0%
Quality62/100
Watch Ultimate Products Plc, for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.7% net margin
Low debt · generates free cash flow
6.64% dividend yield
Ranks above peers (10/14)
Narrow moat 39/100
Evidence: High Range £0.8900 – £1.76 Share as image

Fair value as of: Jul 14, 2026

From 24 valuation models · updated 27 days ago

Share price +17.3% over the past month.

A solid business, screening 171% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (£0.8900). The market is more pessimistic than our downside scenario.
  • Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (£0.8900 to £1.76) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

£1.59 £0.3535 Fair Value £1.29 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range £0.3535 – £1.59 · fair‑value band £0.8900 – £1.76 · the £0.4760 price screens below the £1.29 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

Ultimate Products Plc, (ULTP) currently trades at £0.4760, while our model-based Fair Value estimate is £1.29, implying the stock looks roughly 171.0% undervalued today. The Quality Score stands at 62/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Ultimate Products Plc, generated revenue of £145M at a net margin of 2.7%. Revenue declined 6.3% year over year. It earns a return on equity of 8.2%. Net debt stands at £17.5M. Fundamentals as of Jul 14, 2026

Our scenario range runs from £0.8900 (bear case) to £1.76 (bull case); at £0.4760, the current price sits below 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. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at 171%, ULTP screens cheaper 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 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. Evidence
Highest evidence
Growth DCF £0.5500 £0.6600 £0.8200 80
Residual Income £0.4800 £0.5300 £0.6700 76
Rev-Margin DCF £0.7800 £1.16 £1.61 74
All 24 models by family
DCF Models
FCF DCF £0.5400 £0.6600 £0.8400 38
Owner Earnings £0.7400 £0.9000 £1.16 31
5Y Revenue Exit £0.7800 £1.15 £1.67 39
5Y EBITDA Exit £0.8500 £1.27 £1.80 41
5Y P/E Exit £0.8100 £1.20 £1.65 38
10Y Revenue Exit £0.6400 £0.9200 £1.24 36
10Y EBITDA Exit £0.7000 £0.9800 £1.31 37
10Y P/E Exit £0.6800 £0.9400 £1.22 35
Earnings-Based
Graham-Dodd £0.4700 £0.8500 £1.05 54
EPV £0.6500 £0.7200 £0.7800 59
Dividend Discount
Gordon GGM £0.4600 £0.5600 £0.6500 70
DDM Multi-Stage £0.4600 £0.5800 £0.6900 61
Multiples
P/E Multiple £1.15 £1.53 £1.91 63
P/S Multiple £0.8900 £1.18 £1.48 58
P/B Multiple £0.8900 £1.18 £1.48 55
EV/EBIT £1.55 £2.05 £2.55 53
EV/EBITDA £1.28 £1.69 £2.10 54
EV/Revenue £1.06 £1.50 £1.93 43
Asset-Based
NCAV (Graham) £0.2800 £0.3700 £0.5600 50
Growth DCF
Growth DCF £0.5500 £0.6600 £0.8200 80
Rev-Margin DCF £0.7800 £1.16 £1.61 74
Economic Profit
Residual Income £0.4800 £0.5300 £0.6700 76
ROIC Compounder £0.6600 £0.7400 £0.8200 72
Growth Earnings
Growth-Adj P/E £0.8100 £1.16 £1.50 68

Widest divergence: Multiples (£1.50) versus Asset-Based (£0.3700). Highest evidence: Growth DCF (80).

Notify me when ULTP reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 145M GBX
Revenue growth (YoY) -6.3%
Net margin 2.7%
Return on equity 8.2%
Free cash flow 5.4M GBX FY2025
P/E ratio 9.5
More key figures
Operating margin 4.7%
EPS (TTM) £0.0500
Dividend yield 6.6%
EPS growth (YoY) -52.4%
Net debt 17.5M GBX FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 60 · Market factors (momentum, volatility) 52

Profitability 55
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 57
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 48
Distance to the 52-week high (market factor)
Net Issuance 93
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

Ultimate Products Plc, together with its subsidiaries, supplies branded household products in the United Kingdom, Rest of Europe, and internationally.

Full company description

Ultimate Products Plc, together with its subsidiaries, supplies branded household products in the United Kingdom, Rest of Europe, and internationally. The company offers a range of household products, including vacuum cleaners, food prep, storage solutions, and airers, as well as fans, heaters, and electric fires under the Beldray brand; cookware, kitchen electrical, and scale products under the SALTER brand; audio products under the Intempo brand; non-electrical kitchen and laundry products under the Russell Hobbs brand; and travel luggage and accessories under constellation and ZFrame brands. It also provides floorcare, healthy living, and party appliances under the PROlectrix brand; bone China kitchenware products under Portobello brand; pillows, duvets, mattress, protectors, and toppers under Dreamtime brand; and bakeware, cookware, and textile products under George Wilkinson brand. In addition, the company offers party and kitchen products under GILES & POSNER brand; kitchen products under AMERICAN originals and PROGRESS brands; and handmade wire brushes products under the Kleeneze brand. It sells its products through retailers, as well as online. Ultimate Products Plc was formerly known as UP Global Sourcing Holdings plc and changed its name to Ultimate Products Plc in October 2023. The company was founded in 1997 and is headquartered in Oldham, the United Kingdom.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ultimate Products Plc, reported revenue of £150M in FY2025 versus £136M in FY2021, a compound +2.4%/yr. Reported net income was £5.8M in FY2025, compounding −5.6%/yr from FY2021.

Growth Quality 59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
£150M
Latest YoY
−3.4%
Avg. growth/yr (3Y) 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.
−0.9%
Avg. growth/yr (5Y) 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.
+5.4%
Avg. growth/yr (9Y) 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.
+7.4%
Revenue +2.4%/yr
FY21 £136M
FY22 £154M
FY23 £166M
FY24 £155M
FY25 £150M
Net income −5.6%/yr
FY21 £7.3M
FY22 £12.4M
FY23 £12.6M
FY24 £10.5M
FY25 £5.8M

Watch ULTP: get an alert when its fair value changes →

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). "Ultimate Products Plc, Fair Value". https://www.fairvalue-calculator.com/stock/ULTP

Peer Group

Furnishings, Fixtures & Appliances · 311 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 62 · Top 25%
Fair Value upside +171% · Top 25%
Return on equity (TTM) 8% · Above median
Return on assets 4% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 5% · Above median
Revenue growth -6% · Below median
Dividend yield (TTM) 6.6% · Top 25%

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 9.5× · Cheaper than 75% of peers
P/B 1.16× · Pricier than median
P/S (TTM) 0.37× · Cheaper than median
P/FCF 9.8× · Pricier than 75% of peers
EV/EBITDA 5.8× · Cheaper 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 100 · sector 22
FUTURE 0 · sector 0
PAST 33 · sector 19
HEALTH 100 · sector 97
DIVIDEND 100 · sector 55

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 Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥82.71 ¥107.22 +30%
Gree Electric Appliances, Inc 000651 ¥38.25 ¥88.02 +130%
Haier Smart Home Co 600690 ¥21.46 ¥36.04 +68%
King Slide Works Co 2059 8,655 TWD 1,917 TWD -78%
Guangdong Songfa Ceramics Co 603268 ¥155.59 ¥38.95 -75%
SharkNinja, Inc SN $154.53 $89.07 -42%
Hisense Home Appliances Group 000921 ¥26.33 ¥48.03 +82%
Zhejiang Supor Co 002032 ¥43.85 ¥44.84 +2%
COWAY Co 021240 96,700 KRW 112,530 KRW +16%
Ecovacs Robotics Co 603486 ¥50.13 ¥54.11 +8%

Compare Ultimate Products Plc, with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Ultimate Products Plc, (ULTP) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of £1.29 versus a price of £0.4760, about +171% (undervalued).
What is the fair value of ULTP?
Our model-based fair value for Ultimate Products Plc, is £1.29 (as of Jul 14, 2026), built from audited fundamentals. The current price is £0.4760.
What is the quality score of ULTP?
Ultimate Products Plc, has a Quality Score of 62/100. 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 Ultimate Products Plc, (ULTP)?
Ultimate Products Plc, reported trailing-twelve-month revenue of about £145M (latest available figure, as of Jul 14, 2026).
What is the net profit margin of ULTP?
The net profit margin of Ultimate Products Plc, is about 2.7%, meaning it keeps roughly 2.7% of revenue as net income. Based on the latest reported figures.
Does Ultimate Products Plc, pay a dividend?
Ultimate Products Plc, currently shows a dividend yield of about 6.80% relative to its recent price (as of Jul 14, 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 Ultimate Products Plc, 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.