Ubiquiti Inc. (UI) DCF Valuation
Two independent models estimate Ubiquiti Inc.'s fair value between $89.60 (conservative case) and $203.91 (analyst consensus).
What would today's price require?
$557.55 is justified only if free cash flow grows about +30.0% a year for the next decade — faster than the company has actually grown.
Current Price
$557.55
Fair-Value Range
$89.60 – $203.91
Market-Implied Growth
+30.0%/yr
vs +6.2% 5Y actual
UI DCF Fair Value Calculator
Edit the assumptions to see how they change the estimated fair value. Illustrative model — not investment advice. Defaults to a conservative base case; the analyst (FMP) DCF, where available, is shown as a reference below.
Base inputs: FCF $336.9M · 0.06B shares · net debt $99.8M
Estimated Fair Value
$89.60
-83.9% vs $557.55
Sensitivity — fair value by discount rate × terminal growth
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $557.55; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.0% | $112 | $118 | $124 | $133 | $143 |
| 9.0% | $95.75 | $99.73 | $104 | $110 | $116 |
| 10.0% | $83.57 | $86.40 | $89.60 | $93.26 | $97.49 |
| 11.0% | $73.99 | $76.06 | $78.38 | $80.98 | $83.94 |
| 12.0% | $66.27 | $67.83 | $69.55 | $71.46 | $73.60 |
About Ubiquiti Inc.
Ubiquiti Inc. is a technology company focused on developing cutting-edge networking solutions for a diverse clientele, including service providers, businesses, and individual consumers. Their core mission revolves around building platforms for high-performance distributed internet access, integrated information technology systems, and consumer electronics designed for professional, residential, and personal applications. For service providers, the company offers robust, carrier-grade network infrastructure covering fixed wireless broadband, wireless backhaul, and routing. Businesses benefit from their enterprise platforms, which encompass wireless LAN infrastructure, video surveillance systems, switching and routing devices, and security gateways. Additionally, Ubiquiti serves the consumer market through its Ubiquiti Labs brand. Ubiquiti leverages several proprietary technology platforms to deliver these solutions. These include airMAX, known for its noise-minimizing protocols; EdgeMAX, a powerful software and hardware routing platform; airFiber, designed for point-to-point radio communication; and UFiber GPON, which simplifies the deployment of high-speed fiber internet networks. The company's comprehensive UniFi ecosystem further expands its offerings, featuring UniFi Enterprise WLAN for cloud-managed business Wi-Fi, UniFi Protect for advanced video surveillance and analytics, UniFi Switch providing high-performance switching with Power over Ethernet (PoE) capabilities, the UniFi Console acting as an enterprise-grade router and security gateway, and UniFi Access for door entry control systems. Beyond these core platforms, Ubiquiti supplies essential hardware components such as base stations, various radio devices, backhaul infrastructure, customer premise equipment (CPE), embedded radio modules, antennas, mounting accessories, cabling, and Power over Ethernet (PoE) adapters. Ubiquiti reaches its global customer base through a multifaceted distribution network comprising around 100 distributors, various online retailers, and direct sales channels. Established in 2003, the company, formerly known as Ubiquiti Networks, Inc., officially rebranded to Ubiquiti Inc. in August 2019. Its corporate headquarters are located in New York, New York.
- Sector
- Technology
- Industry
- Communication Equipment
- CEO
- Robert J. Pera