Uniti Group Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
303.0% vs price
Base Case (Median)
558.7% vs price
Bull Case (75th pct.)
1209.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $64.88 | 558.7% | High (40%) |
| PE Comparable | $39.70 | 303.0% | Medium (25%) |
| Growth Trajectory DCF | $305.85 | 3005.1% | Medium (20%) |
| Graham Number | $10.99 | 11.6% | Low (10%) |
| EV/EBITDA | $128.97 | 1209.4% | Medium (20%) |
Based on 5 out of 8 methods, UNIT appears undervalued at the current price of $9.85. The base case fair value of $64.88 implies 558.7% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.