United Microelectronics Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
873.1% vs price
Base Case (Median)
1546.1% vs price
Bull Case (75th pct.)
2073.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $104.58 | 448.1% | High (40%) |
| PE Comparable | $570.75 | 2891.4% | Medium (25%) |
| Graham Number | $277.17 | 1352.7% | Low (10%) |
| EV/EBITDA | $436.00 | 2185.1% | Medium (20%) |
| EV/FCF | $350.96 | 1739.4% | Medium (20%) |
| Earnings Power Value | $155.16 | 713.2% | Medium (50%) |
Based on 6 out of 8 methods, UMC appears undervalued at the current price of $19.08. The base case fair value of $314.07 implies 1546.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.