UNIT - NASDAQ

Uniti Group Inc.

Uniti Group Inc.

UNITยทNASDAQ

$11.28

+0.41%
Communication ServicesTelecommunications Services

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 September 30, 2020, Uniti owns 6.7 million fiber strand miles and other communications real estate throughout the United States.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$2.74B
EPS6.6100
P/E Ratio1.71
Earnings Date07/30/2026
Uniti Group Inc.

Uniti Group Inc. Fair Value Envelope

UNIT ยท NASDAQ

Our analysis suggests that UNIT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $11.2761, this represents a potential HIDDEN relative to our calculated worth for Uniti Group Inc..

HIDDEN
Intrinsic Value
Current Price: $11.2761

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$163.6M
+ Cash & Equivalents$134.1M
Firm Value$297.7M
- Debt$10.0B
Equity Value-$9.7B
/ Shares Outstanding246,191,625B
DCF Value-$40
OVERVALUED BY 450%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$175.1M
$87.6M
$43.8M
$21.9M
$10.9M
$5.5M
$2.7M
$1.4M
$684.0K
$342.0K
Maintenance CapEx
-$81.0M
-$40.5M
-$20.2M
-$10.1M
-$5.1M
-$2.5M
-$1.3M
-$632.7K
-$316.3K
-$158.2K
Owner Earnings
$94.1M
$47.1M
$23.5M
$11.8M
$5.9M
$2.9M
$1.5M
$735.3K
$367.7K
$183.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$87.1M
$40.3M
$18.7M
$8.6M
$4.0M
$1.9M
$858.1K
$397.3K
$183.9K
$85.1K
Terminal Value represents 0.9% of Enterprise Value

Related Guides

Blog Categories

Continue your UNIT research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.