US · UNIT
Uniti Group Inc.
- Sector
- Real Estate · REIT - Specialty
- Headquarters
- Little Rock, AR 72211
- Website
- uniti.com
Price · as of 2024-12-31
$11.77
Market cap 1.8B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $32.68 | +177.66% |
| Intrinsic Value(DCF) | $3.54 | -69.92% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $5.97 | -49.29% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $16.45 | $183.90 | $0.00 | $0.00 | $712.84 |
| 2016 | $22.42 | $2,560.73 | $0.00 | $0.00 | $0.00 |
| 2017 | $15.53 | $197.16 | $0.00 | $0.00 | $0.00 |
| 2018 | $8.89 | $114.89 | $0.00 | $0.00 | $1.31 |
| 2019 | $10.69 | $74.81 | $0.00 | $0.00 | $0.79 |
| 2020 | $14.41 | $83.95 | $0.00 | $0.00 | $0.00 |
| 2021 | $16.65 | $33.23 | $0.00 | $0.00 | $9.45 |
| 2022 | $5.79 | $36.38 | $0.00 | $0.00 | $0.00 |
| 2023 | $10.11 | $26.27 | $0.00 | $0.00 | $0.00 |
| 2024 | $8.84 | $32.68 | $0.07 | $0.00 | $5.97 |
AI valuation
Our deep-learning model estimates Uniti Group Inc.'s (UNIT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $32.68
- Current price
- $11.77
- AI upside
- +177.66%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.54
-69.92% upside
Graham-Dodd
—
— upside
Graham Formula
$5.97
-49.29% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| UNIT | Uniti Group Inc. | $11.77 | 1.8B | +178% | -70% | — | -49% | 14.02 | -0.53 | 1.12 | 8.00 | — | -0.45 | 100.00% | 51.99% | 8.00% | -3.78% | 19.11% | 1.81% | -2.40 | 1.24 | 0.20 | 0.19 | 6.51 | -21034.00% | 149.00% | -11857.00% | 0.91% | 0.21 | 0.37% | 8.28% | 116.10% | 8.40% | 11.60 | 593.15 | 6.03 | -0.59 |
| EFC | Ellington Financial Inc. | $12.42 | 1.18B | -33% | -61% | — | +139% | 7.15 | 0.67 | 3.76 | — | 13.12 | 0.69 | 100.00% | 41.20% | 51.69% | 9.59% | 1.45% | 0.94% | 0.00 | 0.42 | — | — | — | 5455.00% | 1001.00% | 7801.00% | -40.63% | — | -5.38% | 15.43% | 110.40% | 1272.46% | 7.46 | -2.01 | 3.07 | 0.05 |
| EPR | EPR Properties | $59.41 | 4.52B | -25% | -60% | -21% | +19% | — | 1.96 | 6.34 | 7.71 | — | 1.96 | 44.67% | 52.48% | 38.27% | 0.00% | 9.81% | 0.00% | 0.00 | 2.83 | — | — | -0.16 | 10500.00% | 1207.00% | 708.00% | 9.24% | — | 11.06% | 0.17% | — | 69.09% | 11.85 | 10.61 | 6.22 | 1.32 |
| GTY | Getty Realty Corp. | $32.82 | 1.96B | +9% | -60% | — | -28% | 23.56 | 1.74 | 8.41 | 15.51 | 294.50 | 2.16 | 40.19% | 54.95% | 35.72% | 7.79% | 6.11% | 3.82% | 0.98 | 2.63 | 29.85 | 45.79 | 5.56 | 800.00% | 902.00% | -201.00% | 6.81% | 46.94 | 6.37% | 5.82% | 137.20% | 5.89% | 23.88 | 22.90 | 13.12 | 1.25 |
| KREF | KKR Real Estate Finance T… | $6.95 | 455.15M | +603% | -0% | — | +39% | -9.59 | 0.41 | 1.06 | 18.53 | — | 0.41 | 88.30% | 59.31% | -10.27% | -4.01% | 4.54% | -0.79% | 4.00 | 0.84 | 0.32 | 0.32 | 16.76 | -65263.00% | -2272.00% | -4641.00% | 13.77% | 0.21 | 1.12% | 18.20% | -174.60% | 65.31% | 18.75 | 76.36 | 11.12 | 0.11 |
| LADR | Ladder Capital Corp | $10.37 | 1.32B | +157% | -57% | -97% | — | 20.63 | 0.89 | 3.35 | 17.63 | — | 1.68 | 71.77% | 62.04% | 16.36% | 4.22% | 5.55% | 1.27% | 2.37 | 1.39 | 0.50 | 20.40 | 12.79 | -4070.00% | -2326.00% | -3502.00% | 6.62% | 0.80 | 2.09% | 8.94% | 184.30% | 9.83% | 19.67 | 55.00 | 12.20 | 0.36 |
| PGRE | Paramount Group, Inc. | $6.60 | 1.46B | +250% | -73% | +79% | — | 458.25 | 0.30 | 1.23 | 11.76 | — | 0.30 | 59.96% | 19.58% | -6.11% | 0.06% | 2.28% | 0.03% | 1.17 | 0.95 | 7.76 | 6.25 | 9.17 | -8250.00% | 197.00% | -465.00% | 28.49% | 2.21 | 4.07% | 2.45% | 1125.00% | 10.40% | 28.53 | 15.97 | 5.59 | 0.25 |
| SILA | Sila Realty Trust, Inc. | $25.73 | 1.42B | +34% | -53% | +5% | -68% | 43.08 | 1.07 | 7.22 | 9.76 | — | 1.19 | 87.95% | 32.86% | 16.77% | 2.42% | 4.02% | 1.61% | 0.00 | 1.98 | — | — | -0.23 | -2000.00% | 572.00% | -825.00% | 8.35% | — | 7.39% | 0.00% | 0.00% | 38.96% | 21.48 | 11.70 | 7.06 | 1.35 |
| TRTX | TPG RE Finance Trust, Inc… | $8.46 | 662.87M | +278% | -60% | -100% | +1,033% | 11.21 | 0.63 | 2.03 | 2.24 | — | 0.63 | 79.30% | 72.97% | 18.14% | 5.53% | 10.78% | 1.48% | 0.00 | 1.28 | 60.19 | 60.19 | -0.33 | -2597.00% | 12325.00% | -1540.00% | 13.36% | 46.58 | 4.04% | 13.47% | 151.00% | 381.82% | 2.43 | 6.52 | 1.77 | 0.20 |
| UMH | UMH Properties, Inc. | $15.08 | 1.29B | +69% | -59% | — | -66% | — | 1.43 | 4.93 | 16.19 | — | 1.43 | 3.86% | 17.40% | 10.12% | 0.00% | 3.04% | 0.00% | 0.84 | 1.53 | 31.20 | 31.20 | 5.65 | 11333.00% | 881.00% | 46.00% | 6.35% | 14.48 | 5.47% | 7.11% | — | 7.48% | 43.54 | 24.19 | 7.58 | 1.32 |
| VRE | Veris Residential, Inc. | $18.85 | 1.76B | +117% | -33% | -13% | — | 23.39 | 1.53 | 216.16 | 2.13 | — | 1.53 | -3398.49% | -2836.40% | 924.20% | 6.68% | -17.13% | 2.64% | 1.19 | -2.61 | 0.08 | 6.29 | 5.41 | -42000.00% | -9700.00% | 1852.00% | 3.12% | 0.21 | 4.09% | 0.00% | 0.00% | 17.79% | -2.30 | 9.68 | 65.35 | -0.44 |
About Uniti Group Inc.
Uniti, an internally managed real estate investment trust, is engaged in the acquisition and construction of mission critical communications infrastructure, and is a leading provider of wireless infrastructure solutions for the communications industry. As of September 30, 2020, Uniti owns 6.7 million fiber strand miles and other communications real estate throughout the United States.
- CEO
- Kenneth A. Gunderman
- Employees
- 758
- Beta
- 1.49
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.54 ÷ $11.77) − 1 = -69.92% (DCF, example).