investorscraft@gmail.com

Intrinsic ValueUbiquiti Inc. (0LI9.L)

Previous Close£563.26
Intrinsic Value
Upside potential
Previous Close
£563.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ubiquiti Inc. operates in the communication equipment sector, specializing in high-performance networking solutions for service providers, enterprises, and consumers. The company’s revenue model is built on a diversified portfolio of proprietary technology platforms, including airMAX for fixed wireless broadband, EdgeMAX for routing, and UniFi for enterprise WLAN and surveillance. Its direct-to-customer and distributor-driven sales approach ensures broad global reach, supported by a lean operational structure that emphasizes R&D and cost efficiency. Ubiquiti’s market position is strengthened by its focus on scalable, plug-and-play solutions that cater to underserved markets, particularly in emerging economies where reliable internet infrastructure is critical. The company competes with larger players by offering high-quality, affordable alternatives, often leveraging its vertically integrated design and manufacturing capabilities. Its UniFi and airFiber product lines are particularly notable for their adoption in both urban and rural deployments, reinforcing Ubiquiti’s reputation as a disruptor in carrier-class and enterprise networking.

Revenue Profitability And Efficiency

Ubiquiti reported revenue of $1.93 billion for FY 2024, with net income of $350 million, reflecting an 18.1% net margin. Operating cash flow stood at $541.5 million, underscoring strong cash generation. Capital expenditures were modest at $12 million, indicating efficient asset utilization. The company’s lean cost structure and direct sales model contribute to its robust profitability metrics, though its reliance on a limited distributor network may pose concentration risks.

Earnings Power And Capital Efficiency

Diluted EPS of $5.79 highlights Ubiquiti’s earnings strength, supported by high-margin software-enabled hardware sales. The company’s capital-light model, with minimal capex relative to cash flow, allows for reinvestment in innovation and shareholder returns. However, its beta of 1.32 suggests higher volatility compared to the broader market, reflecting sector-specific risks and competitive pressures.

Balance Sheet And Financial Health

Ubiquiti maintains a solid balance sheet with $126.3 million in cash and equivalents, though total debt of $757.3 million results in a net debt position. The absence of significant near-term maturities provides liquidity flexibility. The company’s financial health is further supported by consistent operating cash flows, which comfortably cover interest obligations and growth initiatives.

Growth Trends And Dividend Policy

Ubiquiti’s growth is driven by demand for scalable networking solutions, particularly in emerging markets. The company pays a dividend of $2.40 per share, signaling a commitment to returning capital to shareholders. However, its payout ratio remains sustainable, leaving room for reinvestment in R&D and market expansion.

Valuation And Market Expectations

With a market cap of $26.4 billion, Ubiquiti trades at a premium, reflecting investor confidence in its niche positioning and profitability. The stock’s volatility (beta 1.32) suggests market expectations are tied to its ability to maintain growth in competitive segments like enterprise WLAN and fiber optics.

Strategic Advantages And Outlook

Ubiquiti’s strategic edge lies in its vertically integrated model and focus on cost-effective, high-performance solutions. The outlook remains positive, given global demand for internet infrastructure, though competition from larger peers and supply chain risks could pressure margins. Its ability to innovate while maintaining profitability will be critical to sustaining long-term growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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