US · UZE
Array Digital Infrastructure, Inc. 5.500% Senior Notes due 2070
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Chicago, DE
- Website
- uscellular.com
Price · as of 2025-12-31
$18.24
Market cap 6.88B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $168.49 | +823.74% |
| Intrinsic Value(DCF) | $13.61 | -25.38% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $51.80 | $32.87 | |||
| 2016 | $40.88 | $4.02 | |||
| 2017 | $43.60 | $0.79 | |||
| 2018 | $55.12 | $17.27 | |||
| 2019 | $54.79 | $13.64 | |||
| 2020 | $17.35 | $73.25 | $0.00 | $63.57 | $22.30 |
| 2021 | $17.20 | $59.60 | $0.00 | $61.88 | $18.45 |
| 2022 | $12.96 | $57.50 | $0.00 | $55.34 | $3.27 |
| 2023 | $16.31 | $69.62 | $0.00 | $57.60 | $1.28 |
| 2024 | $20.32 | $70.95 | $0.00 | $50.95 | $0.00 |
| 2025 | $18.85 | $168.49 | $5.27 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Array Digital Infrastructure, Inc. 5.500% Senior Notes due 2070's (UZE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $168.49
- Current price
- $18.24
- AI upside
- +823.74%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$13.61
-25.38% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| UZE | Array Digital Infrastruct… | $18.24 | 6.88B | +824% | -25% | — | — | 9.55 | 0.63 | 9.94 | -3321.62 | — | 1.75 | 21.61% | -30.21% | 178.52% | 4.75% | -0.79% | 2.20% | 0.67 | -1.74 | 0.72 | 0.68 | -1648.73 | -82391.00% | -9568.00% | -4674.00% | 10.72% | 1.00 | 2.80% | 122.69% | 1171.10% | 252.57% | -65.31 | 18.52 | 19.73 | 0.62 |
| GSAT | Globalstar, Inc. | $62.27 | 7.9B | -21% | -58% | -99% | — | -408.13 | 22.09 | 28.79 | 63.32 | — | 37.21 | 34.80% | 5.37% | -7.05% | -5.39% | 3.07% | -0.95% | 1.51 | 0.36 | 2.42 | 2.27 | 0.72 | -7458.00% | 904.00% | -7602.00% | 0.98% | 3.03 | 16.06% | 0.13% | -55.10% | 0.90% | 542.35 | 103.53 | 29.12 | 1.40 |
| LBRDA | Liberty Broadband Corpora… | $54.58 | 7.84B | +402% | — | — | — | -2.90 | 1.36 | — | -3.01 | — | -0.08 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -4.21% | -0.33 | -3.14% | 0.00% | 0.00% | 25.43% | -262.73 | -28.92 | — | 1.99 |
| LUMN | Lumen Technologies, Inc. | $7.11 | 7.29B | +130% | -62% | — | — | -3.89 | -6.05 | 0.55 | 17.82 | -0.13 | -0.54 | 24.31% | -1.48% | -14.02% | 532.62% | -0.71% | -5.13% | -15.85 | -0.14 | 1.80 | 0.53 | 12.68 | 304183.00% | -539.00% | -6633.00% | 5.49% | 1.08 | 2.23% | 0.00% | 0.00% | 7.76% | -127.54 | 63.25 | 1.89 | -0.22 |
| SIRI | Sirius XM Holdings Inc. | $21.96 | 7.39B | +171% | -44% | — | -28% | 9.21 | 0.64 | 0.87 | 8.09 | — | -3.25 | 47.04% | 17.19% | 9.41% | 7.11% | 5.28% | 2.94% | 0.84 | 3.20 | 0.30 | 0.23 | 4.57 | -14564.00% | -162.00% | 2290.00% | 16.79% | 0.52 | 5.86% | 4.92% | 45.30% | 14.86% | 11.58 | 13.68 | 1.99 | 1.26 |
| SKM | SK Telecom Co.,Ltd | $30.34 | 11.64B | +79% | -59% | -79% | -26% | 9.26 | 0.99 | 0.65 | 3.41 | 56.66 | 1.56 | 87.27% | 9.42% | 6.97% | 10.83% | 6.59% | 4.12% | 0.92 | 3.87 | 0.81 | 0.53 | 1.49 | 1635.00% | 189.00% | 3544.00% | 21.83% | 0.55 | 12.51% | 7.12% | 65.90% | 11.22% | 11.83 | 7.91 | 1.11 | 2.13 |
| TDS | Telephone and Data System… | $44.75 | 4.83B | -29% | -44% | -24% | -92% | 41.25 | 0.98 | 4.19 | 11.44 | — | 1.47 | -5.05% | -5.05% | -0.51% | 2.41% | -0.76% | 1.13% | 0.37 | -0.55 | 2.10 | 1.99 | 2.15 | -2235.00% | -7526.00% | -1901.00% | 3.80% | 1.34 | 2.40% | 1.70% | 70.30% | 73.25% | -102.11 | 32.44 | 5.15 | 1.18 |
| TIGO | Millicom International Ce… | $72.89 | 12.18B | +39% | -21% | — | -11% | 9.60 | 3.47 | 2.17 | 7.30 | 2.22 | -3.01 | 77.47% | 28.17% | 22.62% | 36.21% | 12.60% | 8.49% | 2.61 | — | 0.88 | 0.64 | 2.82 | 43265.00% | 26.00% | -399.00% | 8.58% | 0.51 | 10.19% | 5.97% | 57.30% | 6.91% | 12.55 | 18.98 | 3.54 | 1.43 |
| TKC | Turkcell Iletisim Hizmetl… | $6.74 | 5.87B | +59% | +2,928% | -20% | +491% | 11.17 | 1.40 | 1.58 | 4.79 | 12.74 | 2.52 | 24.69% | 21.07% | 14.11% | 12.94% | 11.40% | 6.71% | 0.56 | 3.07 | 1.25 | 1.18 | 0.58 | 8762.00% | 5560.00% | 15121.00% | 16.88% | 0.83 | 20.69% | 2.79% | 31.10% | 8.18% | 8.29 | 6.57 | 1.75 | 2.62 |
About Array Digital Infrastructure, Inc. 5.500% Senior Notes due 2070
United States Cellular Corp. engages in the provision of wireless telecommunication services. Its products include smartphones, tablets, vehicle routers, and accessories. It offers Internet plans, prepaid and postpaid plans, and roaming services. The company was founded by Leroy T. Carlson in 1983 and is headquartered in Chicago, IL.
- CEO
- Douglas W. Chambers
- Employees
- 4.9K
- Beta
- 0.14
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13.61 ÷ $18.24) − 1 = -25.38% (DCF, example).