Ubiquiti Inc. (UI) DCF Valuation

Valoración DCF de Ubiquiti Inc. (UI)

US | Technology | Communication Equipment | NYSE
Ubiquiti Inc. (UI) DCF Valuation

Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets

Diseño Profesional: Plantillas Confiables Y Estándares De La Industria

Predeterminadas Para Un Uso Rápido Y Eficiente

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Ubiquiti Inc. (UI) Bundle

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

TOTAL:

¿Buscas evaluar el valor intrínseco de Ubiquiti Inc.? Nuestra calculadora (UI) DCF fusiona datos del mundo real con características integrales de personalización, lo que le permite refinar las proyecciones y mejorar sus opciones de inversión.


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 485.9 754.7 476.0 560.9 518.2 702.3 791.8 892.7 1,006.5 1,134.8
EBITDA, % 37.83 39.76 28.13 28.9 26.87 32.3 32.3 32.3 32.3 32.3
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 478.2 742.3 461.1 544.2 499.0 685.0 772.3 870.7 981.7 1,106.8
EBIT, % 37.23 39.11 27.26 28.04 25.88 31.5 31.5 31.5 31.5 31.5
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 404.0 629.0 392.9 456.1 412.0 576.5 649.9 732.8 826.2 931.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 108.5 601.6 389.8 -.5 590.0 613.1 572.6 645.6 727.8 820.6
WACC, % 10.19 10.19 10.19 10.19 10.18 10.19 10.19 10.19 10.19 10.19
PV UFCF
SUM PV UFCF 2,509.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 853
Terminal Value 13,795
Present Terminal Value 8,493
Enterprise Value 11,003
Net Debt 631
Equity Value 10,372
Diluted Shares Outstanding, MM 60
Equity Value Per Share 171.55

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.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.