Uniti Group Inc. (UNIT)
Telephone Communications (No Radiotelephone) · Communication Services · $22.9B
Intrinsic Value (Consensus)
$92.69
Current Price
$97.40
Margin of Safety
-4.8%
4.8% Above Intrinsic Value
Value: $93
Price: $97
Valuation Model Estimates
Current Price: $97.40
DCF (Discounted Cash Flow)
$59.40
Graham Number
$13.32
Earnings Power Value
$47.28
Relative Value (P/E)
$97.40
Dividend Discount Model
$166.67
Consensus Value
$92.69
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.87
- EPS (Forward)
- $5.84
- Book Value
- $1.62
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 343.1%
- Debt/Equity
- 2506%
- Revenue Growth
- 91.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance