As of 2025-09-13, the Intrinsic Value of Ubiquiti Inc (UI) is 322.84 USD. This Ubiquiti valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 604.78 USD, the upside of Ubiquiti Inc is -46.60%.
The range of the Intrinsic Value is 214.30 - 686.43 USD
Based on its market price of 604.78 USD and our intrinsic valuation, Ubiquiti Inc (UI) is overvalued by 46.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 214.30 - 686.43 | 322.84 | -46.6% |
| DCF (Growth 10y) | 280.92 - 855.96 | 413.97 | -31.6% |
| DCF (EBITDA 5y) | 308.17 - 562.97 | 408.48 | -32.5% |
| DCF (EBITDA 10y) | 385.61 - 729.63 | 518.45 | -14.3% |
| Fair Value | 63.35 - 63.35 | 63.35 | -89.53% |
| P/E | 179.93 - 323.78 | 259.94 | -57.0% |
| EV/EBITDA | 253.18 - 562.20 | 422.75 | -30.1% |
| EPV | 72.10 - 97.99 | 85.05 | -85.9% |
| DDM - Stable | 100.64 - 427.61 | 264.12 | -56.3% |
| DDM - Multi | 155.95 - 503.00 | 236.65 | -60.9% |
| Market Cap (mil) | 36,589.19 |
| Beta | 1.55 |
| Outstanding shares (mil) | 60.50 |
| Enterprise Value (mil) | 36,777.63 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.11% |
| Cost of Debt | 4.48% |
| WACC | 8.03% |