investorscraft@gmail.com

Intrinsic ValueUniversal Display Corporation (0LJE.L)

Previous Close£115.73
Intrinsic Value
Upside potential
Previous Close
£115.73

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 Display Corporation (UDC) is a leader in the OLED technology sector, specializing in the research, development, and commercialization of advanced materials and manufacturing processes for display and solid-state lighting applications. The company’s proprietary UniversalPHOLED materials are critical to OLED displays, which are widely used in high-end consumer electronics, including smartphones, TVs, and wearable devices. UDC’s extensive patent portfolio, comprising approximately 5,500 issued and pending patents worldwide, provides a competitive moat, enabling it to license technologies and supply materials to major display manufacturers. The company also invests in next-generation technologies like flexible OLEDs (FOLEDs) and organic vapor jet printing (OVJP), positioning it at the forefront of innovation in a rapidly evolving industry. UDC’s market position is further strengthened by its collaborations with leading OEMs and its role in driving OLED adoption across new applications, such as automotive displays and lighting solutions. As OLED technology continues to displace traditional LCDs, UDC is well-placed to capitalize on this secular growth trend, supported by its technological expertise and strong intellectual property protections.

Revenue Profitability And Efficiency

In FY 2023, Universal Display Corporation reported revenue of $647.7 million, with net income of $222.1 million, reflecting a robust net margin of approximately 34.3%. The company’s operating cash flow stood at $253.7 million, underscoring its ability to convert earnings into cash efficiently. Capital expenditures were modest at $42.6 million, indicating disciplined investment in growth while maintaining strong cash generation. The diluted EPS of $4.65 highlights solid profitability on a per-share basis.

Earnings Power And Capital Efficiency

UDC demonstrates strong earnings power, driven by high-margin licensing fees and material sales. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its revenue base. With a lean capital expenditure profile, UDC reinvests selectively in R&D and IP expansion, ensuring sustained technological leadership without excessive capital intensity.

Balance Sheet And Financial Health

The company maintains a healthy balance sheet, with $99.0 million in cash and equivalents and minimal total debt of $19.1 million. This conservative leverage profile provides financial flexibility to fund growth initiatives, pursue strategic opportunities, or return capital to shareholders. The strong liquidity position mitigates operational risks and supports ongoing R&D investments.

Growth Trends And Dividend Policy

UDC benefits from the secular adoption of OLED technology across consumer electronics and emerging applications. The company has demonstrated consistent revenue growth, supported by expanding OLED penetration in displays. UDC also returns capital to shareholders, with a dividend per share of $1.65, reflecting a commitment to balanced capital allocation between growth and shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately $6.72 billion, UDC trades at a premium valuation, reflecting its leadership in OLED technology and high-growth potential. The beta of 1.462 indicates higher volatility relative to the market, likely due to its exposure to cyclical tech demand and innovation-driven growth prospects.

Strategic Advantages And Outlook

UDC’s strategic advantages include its extensive IP portfolio, technological expertise, and strong industry partnerships. The outlook remains positive, driven by increasing OLED adoption in next-gen devices and potential expansion into new markets like automotive and lighting. However, competition and technological shifts pose risks, requiring continued innovation to maintain its edge.

Sources

Company filings, market data

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