Ubiquiti Inc. (UI) DCF Valuation

Ubiquiti Inc. (UI) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Ubiquiti Inc. (UI) 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:

Looking to assess Ubiquiti Inc.'s intrinsic value? Our (UI) DCF Calculator merges real-world data with comprehensive customization features, enabling you to refine projections and enhance your investment choices.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,284.5 1,898.1 1,691.7 1,940.5 1,928.5 2,174.3 2,451.4 2,763.9 3,116.2 3,513.4
Revenue Growth, % 0 47.77 -10.87 14.71 -0.61953 12.75 12.75 12.75 12.75 12.75
EBITDA 485.9 742.6 462.3 560.9 518.2 696.0 784.7 884.7 997.5 1,124.6
EBITDA, % 37.83 39.12 27.33 28.9 26.87 32.01 32.01 32.01 32.01 32.01
Depreciation 7.7 12.4 14.8 16.7 19.3 17.3 19.5 22.0 24.8 28.0
Depreciation, % 0.59907 0.65071 0.8767 0.85823 0.99824 0.79659 0.79659 0.79659 0.79659 0.79659
EBIT 478.2 730.2 447.4 544.2 499.0 678.7 765.2 862.7 972.7 1,096.7
EBIT, % 37.23 38.47 26.45 28.04 25.88 31.21 31.21 31.21 31.21 31.21
Total Cash 143.5 250.7 136.7 114.9 126.3 195.4 220.3 248.4 280.1 315.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 142.2 172.3 119.6 167.8 169.1
Account Receivables, % 11.07 9.08 7.07 8.65 8.77
Inventories 285.9 233.8 262.4 737.1 462.0 487.2 549.3 619.3 698.2 787.2
Inventories, % 22.26 12.32 15.51 37.99 23.96 22.41 22.41 22.41 22.41 22.41
Accounts Payable 155.5 112.1 83.7 154.2 51.1 145.9 164.5 185.5 209.1 235.8
Accounts Payable, % 12.11 5.9 4.95 7.94 2.65 6.71 6.71 6.71 6.71 6.71
Capital Expenditure -30.6 -18.3 -13.5 -20.9 -12.0 -25.4 -28.7 -32.3 -36.4 -41.1
Capital Expenditure, % -2.38 -0.96544 -0.79613 -1.08 -0.62095 -1.17 -1.17 -1.17 -1.17 -1.17
Tax Rate, % 17.43 17.43 17.43 17.43 17.43 17.43 17.43 17.43 17.43 17.43
EBITAT 404.0 618.8 381.2 456.1 412.0 571.2 644.0 726.1 818.6 922.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 108.5 591.4 378.1 -.5 590.0 607.8 566.6 638.8 720.2 812.0
WACC, % 9.74 9.74 9.74 9.74 9.73 9.74 9.74 9.74 9.74 9.74
PV UFCF
SUM PV UFCF 2,514.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 845
Terminal Value 14,720
Present Terminal Value 9,250
Enterprise Value 11,764
Net Debt 631
Equity Value 11,133
Diluted Shares Outstanding, MM 60
Equity Value Per Share 184.15

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Ubiquiti Inc.’s (UI) financial data pre-loaded to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model tailored to fit your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Ubiquiti Inc. (UI).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs specific to Ubiquiti Inc. (UI).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates according to Ubiquiti Inc. (UI) projections.
  • Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios for Ubiquiti Inc. (UI).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of Ubiquiti Inc. (UI).

How It Works

  • Download: Obtain the comprehensive Excel file featuring Ubiquiti Inc.'s (UI) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Utilize the valuation findings to inform your investment strategy.

Why Choose This Calculator for Ubiquiti Inc. (UI)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants in the tech industry.
  • Accurate Data: Ubiquiti’s historical and projected financials preloaded for precise calculations.
  • Forecast Simulation: Easily test various scenarios and assumptions to refine your analysis.
  • Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth and efficient experience.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Ubiquiti Inc. (UI) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Ubiquiti Inc. (UI).
  • Consultants: Deliver professional valuation insights on Ubiquiti Inc. (UI) to clients quickly and accurately.
  • Business Owners: Understand how companies like Ubiquiti Inc. (UI) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving Ubiquiti Inc. (UI).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Ubiquiti Inc. historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Ubiquiti Inc. (UI).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.