As of 2025-04-21, the Intrinsic Value of Uniti Group Inc (UNIT) is 6.89 USD. This UNIT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.75 USD, the upside of Uniti Group Inc is 45.10%.
The range of the Intrinsic Value is 1.97 - 14.57 USD
Based on its market price of 4.75 USD and our intrinsic valuation, Uniti Group Inc (UNIT) is undervalued by 45.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.97 - 14.57 | 6.89 | 45.1% |
| DCF (Growth 10y) | 4.24 - 17.12 | 9.30 | 95.9% |
| DCF (EBITDA 5y) | 19.15 - 30.22 | 23.34 | 391.4% |
| DCF (EBITDA 10y) | 16.03 - 29.20 | 21.28 | 348.0% |
| Fair Value | 1.91 - 1.91 | 1.91 | -59.74% |
| P/E | 5.59 - 10.20 | 7.83 | 64.9% |
| EV/EBITDA | 10.60 - 29.43 | 21.23 | 346.9% |
| EPV | 5.85 - 16.21 | 11.03 | 132.2% |
| DDM - Stable | 1.35 - 3.08 | 2.22 | -53.3% |
| DDM - Multi | 1.45 - 2.34 | 1.77 | -62.7% |
| Market Cap (mil) | 1,160.09 |
| Beta | 0.33 |
| Outstanding shares (mil) | 244.23 |
| Enterprise Value (mil) | 6,805.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 15.98% |
| Cost of Debt | 10.15% |
| WACC | 8.97% |