Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Belgium
/
Materials
/
Umicore
UMI
Umicore
Accelerating EV Adoption And Circular Economy Will Spark Expansion
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 15 Analysts
Published
23 Aug 25
Updated
23 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
€19.42
29.0% undervalued
intrinsic discount
23 Aug
€13.79
1Y
18.6%
7D
1.2%
Loading
1Y
18.6%
7D
1.2%
Author's Valuation
€19.4
29.0% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
€19.4
29.0% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-1b
25b
2014
2017
2020
2023
2025
2026
2028
Revenue €2.9b
Earnings €419.1m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-40.55%
Chemicals revenue growth rate
0.37%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.34%
Calculation
€419.07m
Earnings '28
x
14.13x
PE Ratio '28
=
€5.92b
Market Cap '28
€5.92b
Market Cap '28
/
240.80m
No. shares '28
=
€24.59
Share Price '28
€24.59
Share Price '28
Discounted to 2025 @ 8.31% p.a.
=
€19.35
Fair Value '25