Turbo-charge your stock research journey with our AI-powered Filings Search tool. Try now for FREE!
UI
Ubiquiti Inc
Price:  
344.89 
USD
Volume:  
85,474
United States | Communications Equipment

Ubiquiti Intrinsic Value

-17.4 %
Upside
As of 2024-12-15, the Intrinsic Value of Ubiquiti Inc (UI) is 285.04 USD. This Ubiquiti valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 344.89 USD, the upside of Ubiquiti Inc is -17.4%.

The range of the Intrinsic Value is 179.27 - 729.74 USD.

344.89 USD
Stock Price
285.04 USD
Intrinsic Value
Intrinsic Value Details

Ubiquiti Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 179.27 - 729.74 285.04 -17.4%
DCF (Growth Exit 10Y) 236.24 - 917.59 368.07 6.7%
DCF (EBITDA Exit 5Y) 225.55 - 383.36 303.23 -12.1%
DCF (EBITDA Exit 10Y) 288.49 - 516.14 394.31 14.3%
Peter Lynch Fair Value 45.03 - 45.03 45.03 -86.94%
P/E Multiples 203 - 326.77 281.62 -18.3%
EV/EBITDA Multiples 159.99 - 306.79 244.52 -29.1%
Earnings Power Value 68.7 - 100.58 84.64 -75.5%
Dividend Discount Model - Stable 70.51 - 369.98 220.25 -36.1%
Dividend Discount Model - Multi Stages 131.91 - 525.06 209.38 -39.3%

Ubiquiti Intrinsic Value - Key Valuation Metrics

Market Cap (mil)20,855
Beta1.19
Outstanding shares (mil)60
Enterprise Value (mil)21,242
Market risk premium5.1%
Cost of Equity8%
Cost of Debt4.65%
WACC7.9%