Discounted Cash Flow
Uniti Group Inc. REIT
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2020 | $162.3k | $-0 | $-75.3k | -0.0% | $-0.00 |
| 2021 | $147.9k (-8.8%) | $-0 | $-477.6k (-534.1%) | -0.0% | $-0.00 |
| 2022 | $138.7k (-6.2%) | $-0 | $-427.9m (-89512.1%) | -0.0% | $-0.01 |
| 2023 | $1.1b (828698.2%) | $-82.9m (-828999999900.0%) | $-63.8m (85.1%) | -7.2% (-100024251.2%) | $-0.57 (-5633.3%) |
| 2024 | $1.2b (1.5%) | $91.3m (210.1%) | $11.8m (118.5%) | 7.8% (208.5%) | $0.65 (213.8%) |
| 2025 | $2.2b (91.5%) | $1.2b (1267.7%) | $-437.6m (-3808.5%) | 55.9% (614.2%) | $6.90 (957.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.