Ultimate Products (CHIX:ULTPL) Intrinsic Value: Projected FCF: £1.53 (As of Aug. 30, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

CHIX:ULTPL Ultimate Products PLC CHIX:ULTPL
64 GF Score
Price £0.53
GF Value £1.19
Valuation Significantly Undervalued
! 7 Warning Signs
View Full Analysis

What is Ultimate Products Intrinsic Value: Projected FCF?

Ultimate Products CHIX:ULTPL 64 Intrinsic Value: Projected FCF is £1.53 as of Aug. 30, 2026. GuruFocus rates CHIX:ULTPL with a GF Score™ of 64/100 and a GF Value™ of £1.19 (Significantly Undervalued). The stock has 7 warning signs investors should review. Among 326 Furnishings, Fixtures & Appliances companies, Ultimate Products ranks better than 83.74% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-30), Ultimate Products's Intrinsic Value: Projected FCF is £1.53. The stock price of Ultimate Products is £0.528. Therefore, Ultimate Products's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

The historical rank and industry rank for Ultimate Products's Intrinsic Value: Projected FCF or its related term are showing as below:

CHIX:ULTPl' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.35   Med: 0.91   Max: 2.24
Current: 0.35

During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Ultimate Products was 2.24. The lowest was 0.35. And the median was 0.91.

CHIX:ULTPl's Price-to-Projected-FCF is ranked better than
83.74% of 326 companies
in the Furnishings, Fixtures & Appliances industry
Industry Median: 0.85 vs CHIX:ULTPl: 0.35

Ultimate Products  (CHIX:ULTPl) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Ultimate Products's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.528/1.5522462036808
=0.34

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Ultimate Products Intrinsic Value: Projected FCF Related Terms


Ultimate Products Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Ultimate Products's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Ultimate Products Intrinsic Value: Projected FCF Chart

Ultimate Products Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.91 1.21 1.65 1.77 1.53

Ultimate Products Semi-Annual Data
Jul15 Jul16 Jul17 Jan18 Jul18 Jan19 Jul19 Jan20 Jul20 Jan21 Jul21 Jan22 Jul22 Jan23 Jul23 Jan24 Jul24 Jan25 Jul25 Jan26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 1.77 0.00 1.53 0.00

CHIX:ULTPL vs SN, SGI, MHK: Intrinsic Value: Projected FCF Comparison

For the Furnishings, Fixtures & Appliances subindustry, Ultimate Products's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Ultimate Products Price-to-Projected-FCF vs Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Ultimate Products's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Ultimate Products's Price-to-Projected-FCF falls into.


CHIX:ULTPL
64GF Score
Ultimate Products PLC CHIX:ULTPL
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ultimate Products Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Ultimate Products's Free Cash Flow(6 year avg) = £9.84.

Ultimate Products's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jul25)*0.8)/Shares Outstanding (Diluted Average)
=(9.8522006035458*9.8411428571429+46.396*0.8)/86.374
=1.55

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of £1.53 mean?
Ultimate Products (CHIX:ULTPL) has a Intrinsic Value: Projected FCF of £1.53 as of Aug. 30, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Ultimate Products and its competitors. According to the industry distribution chart, Ultimate Products ranks #53 out of 326 companies in the Furnishings, Fixtures & Appliances industry, placing it in the top 16.3%.
Is Ultimate Products' Intrinsic Value: Projected FCF too high?
Ultimate Products' current Intrinsic Value: Projected FCF is £1.53. Based on the distribution chart, Ultimate Products ranks #53 out of 326 companies in the Furnishings, Fixtures & Appliances industry, which is in the top quartile — a strong position relative to peers. Overall, Ultimate Products has a GF Score™ of 64/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Ultimate Products' Intrinsic Value: Projected FCF compare to SN and SGI?
According to the Furnishings, Fixtures & Appliances industry distribution chart, Ultimate Products ranks #53 out of 326 companies for Intrinsic Value: Projected FCF. This places Ultimate Products in the top 16% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.85. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Furnishings, Fixtures & Appliances company?
The median Intrinsic Value: Projected FCF among Furnishings, Fixtures & Appliances companies is 0.85, based on 326 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Ultimate Products and its competitors. For the Furnishings, Fixtures & Appliances industry, the median Intrinsic Value: Projected FCF is 0.85 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Ultimate Products's current Intrinsic Value: Projected FCF is £1.53. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ultimate Products stock overvalued right now?
Based on GuruFocus' analysis, Ultimate Products (CHIX:ULTPL) is currently considered Significantly Undervalued. The stock's GF Value™ is £1.19, compared to a current price of £0.53 — trading 55.6% below its estimated fair value. The current Intrinsic Value: Projected FCF is £1.53. Ultimate Products' overall GF Score™ is 64/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Ultimate Products (CHIX:ULTPL), the current Intrinsic Value: Projected FCF is £1.53 as of Aug. 30, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Ultimate Products (CHIX:ULTPL) Overvalued in 2026?

Based on GuruFocus' analysis, Ultimate Products stock appears to be undervalued. The current stock price of £0.53 is trading 55.6% below its estimated GF Value™ of £1.19. GuruFocus considers Ultimate Products to be Significantly Undervalued.

Key valuation signals for CHIX:ULTPL:

  • Intrinsic Value: Projected FCF: £1.53
  • GF Value™: £1.19 vs. price of £0.53 (55.6% below fair value)
  • GF Score™: 64/100 with 7 warning signs

No single metric tells the full story. See the CHIX:ULTPL stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Ultimate Products Business Description

Other Exchanges ULTP:UK3DJ:Germany
Address Victoria Street, Manor Mill, Chadderton, Oldham, Manchester, GBR, OL9 0DD
Ultimate Products PLC designs, develops and distributes homeware products across its key brands, including the household names Salter and Beldray. Its other brands include Progress, Kleenez, Petra, Maxim, Russell Hobbs, and Intempo among others. The company sells products across different categories, such as small domestic appliances, housewares, laundry, audio, and heating and cooling. Its products are sold to a broad cross-section of both large national and international multi-channel retailers as well as smaller national retail chains, incorporating discount retailers, supermarkets, general retailers, and online retailers. Geographically, the company derives its key revenue from the United Kingdom and the rest from Germany, Rest of Europe and the Rest of the world.
64GF Score

Get the complete analysis for CHIX:ULTPL

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

£0.53
Price
£1.19
GF Value