investorscraft@gmail.com

Intrinsic Value of Universal Electronics Inc. (UEIC)

Previous Close$6.85
Intrinsic Value
Upside potential
Previous Close
$6.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Universal Electronics Inc. (UEIC) operates in the consumer electronics industry, specializing in wireless control technology and sensor systems for home entertainment and automation. The company generates revenue primarily through the design, manufacturing, and licensing of universal remote controls, smart home devices, and audio-video accessories. Serving OEMs, retailers, and service providers, UEIC holds a niche position as a trusted supplier to major brands in the connected home ecosystem, though it faces intense competition from larger tech firms diversifying into IoT. Its market position is bolstered by patented technologies and long-standing relationships with key customers, but growth is challenged by commoditization pressures and shifting industry dynamics toward integrated software solutions. The company’s ability to innovate in voice control and energy management could differentiate its offerings in an increasingly crowded smart home market.

Revenue Profitability And Efficiency

UEIC reported revenue of $394.9 million for FY 2024, reflecting its core business scale, but net income stood at a loss of $24.0 million, with diluted EPS of -$1.85. Operating cash flow was positive at $14.8 million, suggesting some operational resilience, though capital expenditures were negligible, indicating limited near-term growth investments. The lack of profitability highlights margin pressures, likely from competitive pricing and fixed-cost absorption.

Earnings Power And Capital Efficiency

The company’s negative earnings and EPS underscore challenges in converting revenue into sustainable profits. With no reported capital expenditures, UEIC appears to prioritize cost containment over expansion, potentially limiting future earnings power. Operating cash flow, while positive, may not suffice to fund significant R&D or debt reduction, raising questions about capital allocation efficiency in a rapidly evolving industry.

Balance Sheet And Financial Health

UEIC’s balance sheet shows $26.8 million in cash against $49.7 million of total debt, indicating moderate liquidity but leveraged positioning. The absence of dividends aligns with its loss-making status, and the debt-to-equity ratio suggests reliance on borrowing. Financial health appears strained, requiring improved profitability or refinancing to stabilize leverage.

Growth Trends And Dividend Policy

Top-line stability contrasts with persistent bottom-line losses, signaling stagnant growth amid cost challenges. The company has no dividend policy, consistent with its unprofitable state, and reinvestment appears minimal. Future growth may hinge on licensing deals or technological breakthroughs, but current trends do not suggest near-term turnaround.

Valuation And Market Expectations

UEIC’s negative earnings render traditional valuation metrics (e.g., P/E) irrelevant, and its market cap likely reflects skepticism about near-term recovery. Investors may be pricing in further downside or betting on strategic shifts, such as asset sales or partnerships, to unlock value.

Strategic Advantages And Outlook

UEIC’s patents and customer relationships provide a foundation, but its outlook is clouded by profitability struggles and industry disruption. Success depends on pivoting toward higher-margin solutions (e.g., AI-driven controls) or consolidating its niche. Without clearer catalysts, the company risks losing relevance in a market favoring integrated platforms over standalone hardware.

Sources

Company filings (10-K), CIK 0000101984

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount