US · UCL
uCloudlink Group Inc.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Tsim Sha Tsui
- Website
- ucloudlink.com
Price · as of 2024-12-31
$1.20
Market cap 63.86M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $24.98 | +1,981.67% |
| Intrinsic Value(DCF) | $0.81 | -32.5% |
| Graham-Dodd Method(GD) | $1.18 | -1.67% |
| Graham Formula(GF) | $1.80 | +49.67% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $2.41 | $5.93 | |||
| 2020 | $10.40 | $151.18 | $0.00 | $0.00 | $81.47 |
| 2021 | $1.54 | $57.49 | $0.00 | $0.00 | $14.01 |
| 2022 | $4.25 | $60.13 | $0.00 | $0.00 | $0.00 |
| 2023 | $1.51 | $27.01 | $5.28 | $0.81 | $2.05 |
| 2024 | $1.27 | $24.98 | $17.30 | $1.18 | $1.80 |
AI valuation
Our deep-learning model estimates uCloudlink Group Inc.'s (UCL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $24.98
- Current price
- $1.20
- AI upside
- +1,981.67%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.81
-32.5% upside
Graham-Dodd
$1.18
-1.67% upside
Graham Formula
$1.80
+49.67% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| UCL | uCloudlink Group Inc. | $1.20 | 63.86M | +1,982% | -32% | -2% | +50% | 10.49 | 2.21 | 0.52 | 2.73 | 0.71 | 2.26 | 48.41% | 4.79% | 4.97% | 24.20% | -59.57% | 7.50% | 0.46 | 22.37 | 1.32 | 1.18 | -2.90 | 147895.00% | 708.00% | 1679.00% | 10.85% | 0.22 | -71.53% | 0.00% | 0.00% | 9.32% | 4.32 | 3.65 | 0.21 | -2.24 |
| BAOS | Baosheng Media Group Hold… | $2.73 | 4.19M | +66,400% | -66% | — | +14,441% | -0.13 | 0.24 | 5.66 | -0.05 | -0.01 | 0.24 | 30.54% | -4285.68% | -4305.69% | -93.98% | -103.98% | -76.69% | 0.05 | -197.88 | 1.98 | 1.35 | 0.03 | 135917.00% | -3230.00% | -18998.00% | -56.84% | -0.24 | -7.80% | 0.00% | 0.00% | 0.00% | -0.05 | -0.70 | 2.26 | -4.99 |
| BBGI | Beasley Broadcast Group, … | $4.08 | 7.36M | +4,953% | -38% | +1,727% | — | -1.69 | 0.07 | 0.04 | 13.39 | — | -0.04 | 100.00% | 5.45% | -2.45% | -3.98% | 2.51% | -1.05% | 1.95 | 0.62 | 1.31 | 1.23 | 12.91 | -9257.00% | -276.00% | -2416.00% | -67.58% | -0.07 | -1.59% | 0.00% | 0.00% | 56.82% | 21.65 | -42.14 | 1.18 | 0.62 |
| DRCT | Direct Digital Holdings, … | $1.09 | 628K | +149,324% | +1,727% | — | +7,458% | -9.40 | -37.50 | 3.00 | -37.10 | -7.38 | -8.81 | 27.92% | -21.24% | -10.01% | 895.70% | -47.07% | -41.18% | -7.27 | -2.45 | 0.64 | 0.48 | -5.82 | 12740.00% | -6035.00% | -46408.00% | -4.63% | -0.65 | -30.82% | 0.00% | 0.00% | 0.00% | -16.77 | -25.61 | 3.56 | 2.48 |
| FTRK | Fast Track Group | $0.47 | 10.25M | — | — | — | -57% | — | — | — | — | — | — | 12.69% | -42.12% | -44.64% | 46.20% | 40.12% | -60.67% | -0.02 | -16.17 | 0.58 | 0.17 | 0.57 | -146316.00% | -2149.00% | -457886.00% | — | 0.19 | -40.06% | — | 0.00% | — | — | — | — | — |
| KRKR | 36Kr Holdings Inc. | $3.56 | 6.33M | +718% | -47% | — | +7,145% | -0.40 | 0.47 | 0.24 | 0.10 | -0.77 | 0.48 | 48.62% | -33.65% | -59.13% | -76.10% | -65.72% | -38.30% | 0.25 | — | 1.20 | 1.08 | 0.11 | 5139.00% | -3208.00% | -7376.00% | -60.09% | -0.23 | -28.29% | 0.00% | 0.00% | 20.51% | 0.08 | 0.19 | -0.03 | -9.55 |
| LCFY | Locafy Limited | $4.74 | 6.55M | +4,464% | -54% | — | +354% | — | 3.94 | 4.70 | -6.08 | — | 78.88 | 100.00% | -129.16% | -134.71% | 0.00% | -110.72% | 0.00% | 0.16 | -26.54 | 1.09 | 0.83 | -0.01 | 435.00% | -2285.00% | -2180.00% | -17.03% | -0.39 | -68.64% | 0.00% | — | 1.94% | -3.65 | -5.89 | 4.71 | -9.29 |
| LDWY | Lendway, Inc. | $3.88 | 6.88M | — | -61% | — | — | -1.01 | 0.69 | 0.18 | -22.20 | -0.11 | -0.26 | 17.23% | -18.27% | -15.20% | -52.63% | -12.42% | -11.45% | 7.68 | -2.32 | 2.41 | 0.51 | -20.34 | 94516.00% | — | -121343.00% | -77.44% | -0.52 | -12.57% | 0.00% | 0.00% | 0.00% | -11.67 | -15.42 | 2.13 | 0.24 |
| ONFO | Onfolio Holdings, Inc. | $0.49 | 2.87M | +40,661% | +70,720% | — | — | -3.49 | 1.87 | 0.79 | -6.85 | — | -1.47 | 57.81% | -31.90% | -22.46% | -46.38% | -56.94% | -24.10% | 0.79 | -24.67 | 0.34 | 0.29 | -1.75 | -7500.00% | 5004.00% | -5754.00% | -18.87% | -0.28 | -26.53% | 5.19% | -18.10% | 5.19% | -3.32 | -7.12 | 1.06 | -2.46 |
| PCLA | PicoCELA Inc. | $4.28 | 3.92M | -14% | -14% | — | -42% | -75.54 | 99.85 | 86.86 | -81.85 | — | 111.07 | 53.35% | -110.42% | -114.99% | -151.45% | -178.60% | -53.86% | 0.60 | -29.00 | 2.13 | 1.38 | 0.44 | -9691.00% | -3027.00% | 10038.00% | -1.21% | -1.16 | -169.97% | 0.00% | 0.00% | 0.75% | -78.24 | -82.21 | 86.39 | 41.24 |
| XHLD | TEN Holdings, Inc. Common… | $1.54 | 3.04M | +13,131% | +122% | — | — | -5.51 | -10.22 | 4.67 | -8.76 | -7.08 | -2.98 | 81.39% | -77.85% | -84.70% | 1081.24% | -72.15% | -53.03% | -3.87 | -12.99 | 0.24 | 0.07 | -2.39 | 7778.00% | -578.00% | 16284.00% | -21.53% | -0.33 | -93.15% | 0.00% | 0.00% | 0.00% | -8.25 | -6.39 | 6.42 | -1.12 |
About uCloudlink Group Inc.
uCloudlink Group Inc. operates as a mobile data traffic sharing marketplace in the telecommunications industry. It provides uCloudlink 1.0, a model that focuses on cross-border travelers that need mobile data connectivity services in various countries; and operates portable Wi-Fi services under the Roamingman name in China and Malaysia, which provides global mobile data connectivity services, as well as offers GlocalMe portable Wi-Fi terminals and cloud SIM architecture for mobile virtual network operators, mobile network operators (MNOs), and portable Wi-Fi terminal rental companies. The company also offers uCloudlink 2.0, a model that provides mobile data connectivity services to local users through various MNOs; GlocalMe Inside, an implementation solution for smartphones and other smart hardware products, which enables them to access its cloud SIM architecture and SIM card pool; and GlocalMe, a world phone series. In addition, it provides IoT modules with GlocalMe Inside implementation to meet the demand for mobile data from various terminals, as well as provides integrated network solutions to its customers; SIM cards with prepaid data packages; and value-added services, such as advertisement. Further, it's platform-as-a-service/software-as-a-service offers modules, such as customer relationship management, operations and business support system, and SIM card enterprise resource planning and management. The company was incorporated in 2014 and is headquartered in Tsim Sha Tsui, Hong Kong.
- CEO
- Chaohui Chen
- Employees
- 404
- Beta
- 4.59
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.81 ÷ $1.20) − 1 = -32.5% (DCF, example).