Using the industry peer median EV/Revenue multiple (trailing + forward), uCloudlink Group Inc. (UCL) has a fair value of $42.29 based on 3 comparable companies in the Telecommunications Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| uCloudlink Group Inc.UCL | 4 | -0.2x | -0.2x |
| Beasley Broadcast Group, Inc. | 31 | 1.4x | 1.2x |
| Baosheng Media Group Holdings Limited | 4 | 5.6x | — |
| TEN Holdings, Inc. Common Stock | 3 | 2.0x | 1.3x |
| Industry Median | 2.0x | 1.2x | |
| (*) Revenue | 82 | 87 | |
| = Enterprise Value | 164 | 109 | |
| (-) Net Debt | -24 | -24 | |
| Equity Value | 188 | 133 | |
| (/) Outstanding shares | 4 | 4 | |
| Fair Price | $50 | $35 | |
Using the PEG framework with historical EPS growth of 25.0%, the company has a fair value of $42.50 based on TTM EPS (FY2025) of $1.70. The current PEG ratio is 0.00.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateHistorical | 760.3% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| TTM EPS (FY2025) | $1.70 |
| Fair Value | $42.50 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-46.0M | $-1.60 | — |
| FY2022 | $-19.9M | $-0.64 | — |
| FY2023 | $2.8M | $0.08 | — |
| FY2024 | $4.6M | $1.20 | +1478.9% |
| FY2025 | $6.3M | $1.70 | +41.7% |
4Y Historical EPS CAGR: 760.3%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.