investorscraft@gmail.com

Intrinsic Value of Universal Display Corporation (OLED)

Previous Close$155.49
Intrinsic Value
Upside potential
Previous Close
$155.49

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 development and commercialization of organic light-emitting diode (OLED) technologies, serving the global display industry. The company generates revenue primarily through licensing its proprietary phosphorescent OLED (PHOLED) materials and intellectual property, alongside sales of OLED materials to display manufacturers. UDC operates in a high-growth sector driven by demand for energy-efficient, high-resolution displays in smartphones, TVs, and wearable devices. Its market position is reinforced by strong R&D capabilities and long-term partnerships with major display producers like Samsung and LG. The company’s IP portfolio provides a competitive moat, ensuring recurring licensing fees and material sales. UDC’s focus on next-generation OLED innovations positions it to capitalize on emerging applications in automotive displays, augmented reality, and flexible electronics. The display industry’s shift toward OLED technology underscores UDC’s strategic relevance, though it faces competition from alternative display technologies and material suppliers.

Revenue Profitability And Efficiency

In FY 2024, UDC reported revenue of $647.7 million and net income of $222.1 million, reflecting a robust net margin of approximately 34.3%. The company’s diluted EPS stood at $4.65, demonstrating strong earnings power. Operating cash flow was $253.7 million, supported by high-margin licensing revenue and efficient cost management. Capital expenditures of $42.6 million indicate disciplined reinvestment in R&D and operational infrastructure.

Earnings Power And Capital Efficiency

UDC’s earnings are driven by its asset-light model, which emphasizes IP licensing and material sales rather than capital-intensive manufacturing. This approach yields high returns on invested capital, with minimal debt ($19.1 million) and substantial cash reserves ($99 million). The company’s ability to convert revenue into free cash flow underscores its capital efficiency, enabling reinvestment in innovation and shareholder returns.

Balance Sheet And Financial Health

UDC maintains a strong balance sheet, with $99 million in cash and equivalents against $19.1 million in total debt, resulting in a net cash position. The low leverage and healthy liquidity provide flexibility for strategic initiatives or acquisitions. Shareholders’ equity is bolstered by consistent profitability, reinforcing the company’s financial stability.

Growth Trends And Dividend Policy

UDC has demonstrated steady growth, supported by expanding OLED adoption across consumer electronics. The company pays a dividend of $1.65 per share, reflecting a commitment to returning capital to shareholders. While dividend growth has been modest, the payout ratio remains sustainable, allowing for reinvestment in growth opportunities.

Valuation And Market Expectations

UDC’s valuation reflects its leadership in OLED technology and expectations for sustained demand in high-end displays. The market prices in continued licensing revenue growth and material sales, though competitive pressures and technological shifts remain key risks. Investors likely focus on UDC’s ability to maintain its IP edge and expand into new applications.

Strategic Advantages And Outlook

UDC’s strategic advantages include its IP portfolio, strong industry partnerships, and focus on next-gen OLED innovations. The outlook is positive, driven by OLED adoption in new markets, though execution risks and competition persist. The company’s R&D investments and scalable model position it for long-term growth in the evolving display ecosystem.

Sources

10-K filing, company investor relations

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