Uniti Group Inc. (UNIT) DCF Valuation

Uniti Group Inc. (UNIT) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Uniti Group Inc. (UNIT) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Enhance your investment strategy with the Uniti Group Inc. (UNIT) DCF Calculator! Explore real Uniti financial data, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of Uniti Group Inc. (UNIT).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 1,057.6 1,067.0 1,100.5 1,128.8 1,149.8 1,360.5 1,609.7 1,904.6 2,253.5 2,666.4
Revenue Growth, % 0 0.89163 3.14 2.57 1.86 18.32 18.32 18.32 18.32 18.32
EBITDA 826.2 92.4 833.9 892.0 670.0 815.8 965.3 1,142.2 1,351.4 1,599.0
EBITDA, % 78.11 8.66 75.78 79.02 58.27 59.97 59.97 59.97 59.97 59.97
Depreciation 722.0 657.6 546.5 547.8 310.5 694.1 821.3 971.7 1,149.7 1,360.3
Depreciation, % 68.27 61.63 49.66 48.53 27.01 51.02 51.02 51.02 51.02 51.02
EBIT 104.1 -565.2 287.4 344.2 359.5 121.8 144.1 170.4 201.7 238.6
EBIT, % 9.85 -52.97 26.11 30.49 31.26 8.95 8.95 8.95 8.95 8.95
Total Cash 142.8 77.5 58.9 43.8 62.3 96.4 114.0 134.9 159.6 188.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 80.0 76.1 79.8 111.2 137.3
Account Receivables, % 7.57 7.13 7.25 9.85 11.94
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.0000000937 0 0.0000000886 0 0.0000000365 0.0000000365 0.0000000365 0.0000000365 0.0000000365
Accounts Payable 227.1 146.1 86.9 122.2 119.3 174.9 206.9 244.8 289.7 342.7
Accounts Payable, % 21.47 13.7 7.89 10.82 10.38 12.85 12.85 12.85 12.85 12.85
Capital Expenditure -350.5 -317.1 -385.9 -427.6 -417.0 -468.2 -553.9 -655.4 -775.5 -917.5
Capital Expenditure, % -33.14 -29.72 -35.06 -37.88 -36.27 -34.41 -34.41 -34.41 -34.41 -34.41
Tax Rate, % 46.55 46.55 46.55 46.55 46.55 46.55 46.55 46.55 46.55 46.55
EBITAT 70.8 -553.5 301.9 129.6 192.1 86.9 102.9 121.7 144.0 170.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 589.4 -290.0 399.6 253.8 56.7 386.7 380.4 450.1 532.6 630.1
WACC, % 7.02 9.25 9.4 4.77 5.94 7.28 7.28 7.28 7.28 7.28
PV UFCF
SUM PV UFCF 1,901.2
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 649
Terminal Value 15,175
Present Terminal Value 10,681
Enterprise Value 12,582
Net Debt 5,564
Equity Value 7,018
Diluted Shares Outstanding, MM 236
Equity Value Per Share 29.69

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real UNIT financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Quickly observe the effects of your inputs on Uniti Group Inc.'s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive Uniti Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help you visualize your valuation outcomes.
  • Designed for All Levels: An intuitive layout suited for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Uniti Group Inc. (UNIT).
  2. Step 2: Examine the pre-filled financial data and forecasts for Uniti Group Inc. (UNIT).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Uniti Group Inc. (UNIT)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for Uniti Group Inc. (UNIT).
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically computes Uniti Group Inc. (UNIT)’s intrinsic value and Net Present Value.
  • Preloaded Data: Access historical and projected data for accurate analysis starting points.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Uniti Group Inc. (UNIT).

Who Should Use Uniti Group Inc. (UNIT)?

  • Real Estate Investors: Gain insights into the unique opportunities in the telecommunications infrastructure sector.
  • Financial Analysts: Utilize comprehensive data to evaluate Uniti Group's market position and performance.
  • Consultants: Tailor analyses and presentations to showcase Uniti Group's growth potential to clients.
  • Telecom Enthusiasts: Explore the intricacies of the telecom real estate investment trust (REIT) landscape.
  • Educators and Students: Employ it as a case study in finance and investment courses focusing on REITs.

What the Template Contains

  • Preloaded UNIT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.