Uniti Group Inc. (UNIT) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
UNIT
Uniti Group Inc.
UNIT (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 1,439 Bil. USD
Discounted Terminal Value 668.4 Bil. USD
Sum of Discounted Free Cash Flow 129.9 Bil. USD
Enterprise Value 798.3 Bil. USD
Cash and Equivalents 158 Mil. USD
Total Debt 9.87 Bil. USD
Equity Value 788.6 Bil. USD
Shares Outstanding 215.2 Mil. USD
Estimated Value per Share 3.66 Thou. USD
Yield of the U.S. 10 Year Treasury Note 3.97%
Average Cash from Operating Activities Margin 38.88%
Average Capital Expenditure Margin -27.62%

Monetary values in USD

Edit Chart Values 2025-12-31 2026-12-31 2027-12-31 2028-12-31 2029-12-31 2030-12-31 2031-12-31 2032-12-31 2033-12-31 2034-12-31

Monetary values in USD

amounts except #

2025
Dec 31
2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
2031
Dec 31
2032
Dec 31
2033
Dec 31
2034
Dec 31
Revenue 3,260 8,474 20,373 45,008 90,661 164,947 267,952 383,049 472,921 491,695
Revenue Growth Rate 179.4% 159.9% 140.4% 120.9% 101.4% 81.94% 62.45% 42.95% 23.46% 3.97%
Operating Cash Flow 1,268 3,295 7,921 17,499 35,249 64,132 104,180 148,929 183,871 191,171
Operating Cash Flow Margin 38.88% 38.88% 38.88% 38.88% 38.88% 38.88% 38.88% 38.88% 38.88% 38.88%
Capital Expenditure -900.5 -2,341 -5,627 -12,431 -25,041 -45,558 -74,008 -105,798 -130,621 -135,806
Capital Expenditure Margin -27.62% -27.62% -27.62% -27.62% -27.62% -27.62% -27.62% -27.62% -27.62% -27.62%
Free Cash Flow 367.1 954.2 2,294 5,068 10,208 18,573 30,171 43,131 53,251 55,365
Free Cash Flow Margin 11.26% 11.26% 11.26% 11.26% 11.26% 11.26% 11.26% 11.26% 11.26% 11.26%
Compounded Discount Rate 0% 6.62% 15.11% 24.32% 34.22% 44.92% 56.47% 68.98% 82.45% 96.99%
Discounted Free Cash Flow 367.1 895 1,993 4,077 7,606 12,816 19,282 25,525 29,187 28,106

Monetary values in USD

amounts except #

Average LTM
Mar 01
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
Revenue 1,064 1,611 1,167 1,150 1,129 1,101 1,067 1,058 1,018 916 770.4 714.5
Revenue Growth Rate 179.4% 38.02% 1.49% 1.86% 2.57% 3.14% 0.892% 3.93% 11.09% 18.9% 7.83% 1,884%
Cost of Revenue 142.2 486.3 0 157.4 0 154.4 223.2 203.7 154.2 108 48.84 28.43
Gross Profit 921.4 1,124 1,167 992.4 1,129 946.1 843.8 853.9 863.5 808.1 721.6 686
Gross Margin 87.7% 69.81% 100% 86.31% 100% 85.97% 79.08% 80.74% 84.85% 88.21% 93.66% 96.02%
Operating Income 715.9 582.4 606.7 889.7 591.9 844.9 738.9 751 778.3 736 686.2 669.2
Operating Margin 70.42% 36.16% 51.99% 77.38% 52.44% 76.78% 69.24% 71.01% 76.48% 80.35% 89.07% 93.67%
Net Income 97.43 1,597 93.41 -81.71 -8.28 123.7 -706.3 10.58 16.19 -9.44 -0.212 37.3
Net Margin 4.64% 99.13% 8% -7.11% -0.733% 11.24% -66.19% 1% 1.59% -1.03% -0.028% 5.22%
Cash from Operating Activities 401.5 415.4 366.7 353.1 460.1 499.2 157.2 617 472.8 405.3 376 293.2
Cash from Operating Activities Margin 38.88% 25.79% 31.42% 30.71% 40.76% 45.36% 14.74% 58.34% 46.46% 44.24% 48.8% 41.04%
Capital Expenditure -310.8 -496.6 -354.8 -417 -427.6 -385.9 -317.1 -350.5 -423.6 -166 -34.9 -44.41
Free Cash Flow 90.7 -81.16 11.86 -63.87 32.55 113.3 -159.9 266.5 49.24 239.2 341.1 248.8
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program