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.)
796.7% vs price
Base Case (Median)
1429.2% vs price
Bull Case (75th pct.)
1920.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $103.68 | 401.4% | High (40%) |
| PE Comparable | $562.90 | 2621.9% | Medium (25%) |
| Graham Number | $277.17 | 1240.3% | Low (10%) |
| EV/EBITDA | $438.54 | 2020.6% | Medium (20%) |
| EV/FCF | $355.31 | 1618.1% | Medium (20%) |
| Earnings Power Value | $154.85 | 648.8% | Medium (50%) |
Based on 6 out of 8 methods, UMC appears undervalued at the current price of $20.68. The base case fair value of $316.24 implies 1429.2% 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.