Is Ubiquiti undervalued or overvalued?
As of 2025-03-19, the Intrinsic Value of Ubiquiti Inc (UI) is 359.78 USD. This Ubiquiti valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 315.36 USD, the upside of Ubiquiti Inc is 14.10%. This means that Ubiquiti is undervalued by 14.10%.
The range of the Intrinsic Value is 220.10 - 1,055.36 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 220.10 - 1,055.36 | 359.78 | 14.1% |
| DCF (Growth 10y) | 288.83 - 1,317.62 | 461.99 | 46.5% |
| DCF (EBITDA 5y) | 267.94 - 393.12 | 340.90 | 8.1% |
| DCF (EBITDA 10y) | 346.52 - 543.30 | 451.40 | 43.1% |
| Fair Value | 51.32 - 51.32 | 51.32 | -83.73% |
| P/E | 218.30 - 286.39 | 243.53 | -22.8% |
| EV/EBITDA | 183.26 - 330.88 | 267.56 | -15.2% |
| EPV | 73.74 - 107.71 | 90.72 | -71.2% |
| DDM - Stable | 85.26 - 524.95 | 305.10 | -3.3% |
| DDM - Multi | 159.80 - 747.72 | 261.46 | -17.1% |
| Market Cap (mil) | 19,076.13 |
| Beta | 1.42 |
| Outstanding shares (mil) | 60.49 |
| Enterprise Value (mil) | 19,348.55 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.65% |
| Cost of Debt | 4.53% |
| WACC | 7.51% |