
Ubisoft Entertainment SA
PAR:UBI

Intrinsic Value
The intrinsic value of one
UBI
stock under the Base Case scenario is
24.124
EUR.
Compared to the current market price of 9.318 EUR,
Ubisoft Entertainment SA
is
Undervalued by 61%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Ubisoft Entertainment SA
Fundamental Analysis


Revenue & Expenses Breakdown
Ubisoft Entertainment SA
Balance Sheet Decomposition
Ubisoft Entertainment SA
Current Assets | 1.6B |
Cash & Short-Term Investments | 933.3m |
Receivables | 669.8m |
Other Current Assets | 21.1m |
Non-Current Assets | 3B |
Long-Term Investments | 57m |
PP&E | 416.9m |
Intangibles | 2.2B |
Other Non-Current Assets | 289.4m |
Free Cash Flow Analysis
Ubisoft Entertainment SA
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Ubisoft Entertainment SA
Revenue
|
2.1B
EUR
|
Cost of Revenue
|
-206.2m
EUR
|
Gross Profit
|
1.9B
EUR
|
Operating Expenses
|
-1.9B
EUR
|
Operating Income
|
52.6m
EUR
|
Other Expenses
|
-107.2m
EUR
|
Net Income
|
-54.6m
EUR
|
UBI Profitability Score
Profitability Due Diligence
Ubisoft Entertainment SA's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Ubisoft Entertainment SA's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
UBI Solvency Score
Solvency Due Diligence
Ubisoft Entertainment SA's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Score
Ubisoft Entertainment SA's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UBI Price Targets Summary
Ubisoft Entertainment SA
According to Wall Street analysts, the average 1-year price target for
UBI
is 16.644 EUR
with a low forecast of 10.201 EUR and a high forecast of 31.5 EUR.
Dividends
Current shareholder yield for UBI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
UBI
stock under the Base Case scenario is
24.124
EUR.
Compared to the current market price of 9.318 EUR,
Ubisoft Entertainment SA
is
Undervalued by 61%.