Intrinsic value of Uniti Group Inc. (UNIT)

Previous Close$9.96
Intrinsic Value
Upside potential
Previous Close
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh8.36 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Uniti, an internally managed real estate investment trust, is engaged in the acquisition and construction of mission critical communications infrastructure, and is a leading provider of wireless infrastructure solutions for the communications industry. As of June 30, 2020, Uniti owns 6.5 million fiber strand miles and other communications real estate throughout the United States.

show cash flow forecast


Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046


Revenue growth rate, %3.2NaN
Revenue, $1101NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m537NaN
Operating income, $m564NaN
EBITDA, $m873NaN
Interest expense (income), $mNaN
Earnings before tax, $m118NaN
Tax expense, $m-5NaN
Net income, $m123NaN


Cash and short-term investments, $m59NaN
Total assets, $m4809NaN
Adjusted assets (=assets-cash), $m4750NaN
Average production assets, $m4460NaN
Working capital, $m-5206NaN
Total debt, $m5341NaN
Total liabilities, $m6937NaN
Total equity, $m-2128NaN
Debt-to-equity ratio-2.510NaN
Adjusted equity ratio-0.460NaN


Net income, $m123NaN
Depreciation, amort., depletion, $m309NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m499NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-383NaN
Free cash flow, $m882NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-5206
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN