$83.67
Near FV▲ +0.1% against the close used
Model range $57.51 – $104.62
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$57.51Fair value$83.67Bull$104.62
FairClose
52-week traded range
52W low $77.9452W high $151.38
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Universal Display closed at $83.56, 0.1% below the consensus fair value of $83.67 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 16.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$64.30
-23.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$64.16
-23.2%
√(22.5 × EPS × BVPS)
EPS=5.08, BVPS=36.02 · outside Graham range (P/E 16.5, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
$101.60
+21.6%
EPS × 20x (sector P/E)
EPS=5.08, Sector P/E=20x
Peter Lynch (PEG)
$86.56
+3.6%
EPS × Growth% (PEG = 1 is fair)
EPS=5.08, g=17%
EV/EBITDA
$104.62
+25.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=276.97M
Dividend Discount (DDM)
$97.01
+16.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.8, r=10%, g=8%
Book Value (P/B)
$75.46
-9.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=36.02, ROE=14.4%, g=6%, r=10%
Reverse DCF
$83.56
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.5% | Historical: 17%
Margin of Safety
$57.51
-31.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=76.69, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.