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 (2024-05-12), Uniper SE's Intrinsic Value: Projected FCF is €6.29. The stock price of Uniper SE is €54.66. Therefore, Uniper SE's Price-to-Intrinsic-Value-Projected-FCF of today is 8.7.
The historical rank and industry rank for Uniper SE's Intrinsic Value: Projected FCF or its related term are showing as below:
WBO:UN02'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.75 Med: 1.04 Max: 54.21
Current: 8.69
During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Uniper SE was 54.21. The lowest was 0.75. And the median was 1.04.
WBO:UN02's Price-to-Projected-FCF is ranked worse than 95.59% of 227
companies
in the Utilities - Independent Power Producers industry
Industry Median: 0.92
vs WBO:UN02: 8.69
Uniper SE Intrinsic Value: Projected FCF Historical Data
The historical data trend for Uniper SE'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.
Competitive Comparison of Uniper SE's Intrinsic Value: Projected FCF
For the Utilities - Independent Power Producers subindustry, Uniper SE'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.
Uniper SE's Price-to-Projected-FCF Distribution in the Utilities - Independent Power Producers Industry
For the Utilities - Independent Power Producers industry and Utilities sector, Uniper SE's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Uniper SE's Price-to-Projected-FCF falls into.
Uniper SE 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.
* 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.
Uniper SE (WBO:UN02) 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.
Uniper SE's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
54.66
/
6.4389882858338
=
8.49
* 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.
Uniper SE Intrinsic Value: Projected FCF Related Terms
Thank you for viewing the detailed overview of Uniper SE's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Uniper SE is a Germany-based energy generation and energy trading company. The firm operates through three segments: European Generation, Global Commodities, Russian Power Generation and Administration/Consolidation. The European Generation segment generates power and owns coal, gas, oil and combined gas and steam power plants, hydroelectric power plants, nuclear power stations in Sweden, a biomass plant in France, as well as solar and wind power facilities; the Global Commodities segment bundles the energy trading activities, and the Russian Power Generation segment comprises power generation business of Uniper Group in Russia. The Global Commodities segment is responsible for a large majority of revenue.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
WBO:UN02 has been successfully added to your 