investorscraft@gmail.com

Intrinsic ValueUniti Group Inc. (0LJB.L)

Previous Close£8.56
Intrinsic Value
Upside potential
Previous Close
£8.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Uniti Group Inc. operates as a specialized real estate investment trust (REIT) focused on mission-critical communications infrastructure, primarily in the United States. The company owns and constructs fiber optic networks and wireless infrastructure, serving as a backbone for telecommunications providers, enterprises, and government entities. Its portfolio includes 6.7 million fiber strand miles, positioning it as a key player in enabling high-speed data transmission and 5G deployment. Uniti’s revenue model is anchored in long-term lease agreements with tenants, ensuring stable cash flows. The company’s focus on essential digital infrastructure aligns with growing demand for bandwidth and connectivity, reinforcing its relevance in a rapidly evolving sector. Uniti differentiates itself through its extensive fiber footprint and strategic partnerships with major telecom operators, though it faces competition from larger infrastructure providers and evolving technological shifts.

Revenue Profitability And Efficiency

Uniti reported revenue of $1.17 billion, with net income of $91.3 million, reflecting a net margin of approximately 7.8%. Operating cash flow stood at $366.7 million, though capital expenditures of $354.8 million indicate significant reinvestment needs. The company’s ability to generate consistent cash flow from its leased infrastructure assets supports its financial stability, though high capex may pressure near-term liquidity.

Earnings Power And Capital Efficiency

Diluted EPS of $0.38 suggests moderate earnings power relative to its market capitalization. The company’s capital efficiency is influenced by its high leverage, with total debt at $5.97 billion against cash reserves of $183.8 million. Uniti’s focus on long-term leases provides predictable earnings, but its debt-heavy structure necessitates disciplined capital allocation.

Balance Sheet And Financial Health

Uniti’s balance sheet shows substantial leverage, with total debt exceeding $5.97 billion against a market cap of $1.07 billion. Cash and equivalents of $183.8 million provide limited liquidity, and the company’s high beta (1.6) reflects market sensitivity. While its asset base is valuable, the debt load poses refinancing risks, particularly in rising rate environments.

Growth Trends And Dividend Policy

Uniti’s growth is tied to expanding its fiber network and leasing activity, supported by increasing demand for connectivity. The company pays a dividend of $0.15 per share, yielding approximately 2.8% based on its current share price. Dividend sustainability depends on maintaining cash flow stability amid high capex and debt obligations.

Valuation And Market Expectations

With a market cap of $1.07 billion, Uniti trades at roughly 0.9x revenue, reflecting investor caution around its leverage. The stock’s high beta suggests volatility, likely tied to interest rate sensitivity and sector dynamics. Market expectations hinge on Uniti’s ability to deleverage while capitalizing on infrastructure demand.

Strategic Advantages And Outlook

Uniti’s strategic advantage lies in its extensive fiber network and critical role in telecom infrastructure. The outlook depends on execution in expanding its asset base and managing debt. Long-term growth drivers include 5G rollout and broadband expansion, though competitive and financial risks remain.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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