
Ubiquiti Inc
NYSE:UI

Intrinsic Value
The intrinsic value of one
UI
stock under the Base Case scenario is
159.34
USD.
Compared to the current market price of 316.08 USD,
Ubiquiti Inc
is
Overvalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Ubiquiti Inc
Fundamental Analysis

Heightened competition from established networking equipment giants could erode Ubiquiti’s market share in enterprise solutions, given limited leverage for large-scale enterprise contracts compared to firms like Cisco or HPE.
Ubiquiti’s unique community-driven approach and strong word-of-mouth marketing allow it to operate with significantly lower operating expenses, preserving profitability while offering aggressively priced networking solutions.

Revenue & Expenses Breakdown
Ubiquiti Inc
Balance Sheet Decomposition
Ubiquiti Inc
Current Assets | 961.7m |
Cash & Short-Term Investments | 133.1m |
Receivables | 167.9m |
Other Current Assets | 660.7m |
Non-Current Assets | 222.1m |
PP&E | 117.9m |
Intangibles | 3.4m |
Other Non-Current Assets | 100.7m |
Free Cash Flow Analysis
Ubiquiti Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Ubiquiti Inc
Revenue
|
2.2B
USD
|
Cost of Revenue
|
-1.3B
USD
|
Gross Profit
|
857.1m
USD
|
Operating Expenses
|
-259.5m
USD
|
Operating Income
|
597.6m
USD
|
Other Expenses
|
-152.7m
USD
|
Net Income
|
444.9m
USD
|
UI Profitability Score
Profitability Due Diligence
Ubiquiti Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Ubiquiti Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
UI Solvency Score
Solvency Due Diligence
Ubiquiti Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Ubiquiti Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UI Price Targets Summary
Ubiquiti Inc
According to Wall Street analysts, the average 1-year price target for
UI
is 337.62 USD
with a low forecast of 224.22 USD and a high forecast of 462 USD.
Dividends
Current shareholder yield for UI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
UI
stock under the Base Case scenario is
159.34
USD.
Compared to the current market price of 316.08 USD,
Ubiquiti Inc
is
Overvalued by 50%.