Valuation UNITI

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-07 EDT			5-day change	1st Jan Change
1.000 ^EUR	0.00%		-13.04%	-39.39%

07-30	Uniti Q2 Loss Widens, Revenue Rises; 2026 Revenue Outlook Raised	MT
07-30	(UNIT) Uniti Expects 2026 Revenue Range $3.63B - $3.68B, vs. FactSet Est of $3.63B	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	24.8	27.26	27.34	29.32	37.78	41.85
Change	-	9.91%	0.31%	7.23%	28.85%	10.76%
Enterprise Value (EV) ¹	59.42	73.32	80.07	95.38	82.96	107.2
Change	-	23.39%	9.21%	19.12%	-13.03%	29.27%
P/E	41.9x	80.7x	116x	39.4x	18.7x	3,488x
PBR	2.75x	3.2x	1.74x	1.8x	0.66x	0.72x
PEG	-	-1.9x	-2.7x	0x	0.3x	-35.1x
Capitalization / Revenue	0.31x	0.27x	0.18x	0.18x	0.23x	0.3x
EV / Revenue	0.74x	0.73x	0.53x	0.59x	0.51x	0.76x
EV / EBITDA	10.5x	18.7x	11.1x	11.2x	7.38x	48.4x
EV / EBIT	10.7x	19.3x	11.5x	12.1x	7.51x	53x
EV / FCF	6.8x	-8.93x	-5.95x	-8.16x	-4.48x	-6.96x
FCF Yield	14.7%	-11.2%	-16.8%	-12.3%	-22.3%	-14.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0477	0.0273	0.0155	0.0489	0.0795	0.000473
Distribution rate	-	-	-	-	-	-
Net sales ¹	80.15	101.1	150.6	160.7	161.4	141.2
EBITDA ¹	5.649	3.917	7.188	8.493	11.24	2.217
EBIT ¹	5.529	3.79	6.985	7.857	11.05	2.025
Net income ¹	0.592	0.338	0.236	0.752	2.017	0.012
Net Debt ¹	34.62	46.06	52.73	66.06	45.18	65.39
Reference price ²	2.000	2.200	1.800	1.930	1.490	1.650
Nbr of stocks (in thousands)	12,401	12,391	15,191	15,192	25,356	25,361
Announcement Date	5/28/21	4/29/22	4/28/23	4/29/24	4/29/25	4/30/26

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNITI	-	-	-	-	28.57M
VINGROUP	62.72x	-	-	-	66.92B
EMAAR PROPERTIES	5.64x	0.74x	1.53x	8.73%	27.58B
MITSUBISHI ESTATE CO., LTD.	17.17x	3.87x	15.55x	1.43%	26.45B
MITSUI FUDOSAN CO., LTD.	13.13x	3.01x	14.41x	2.66%	24.18B
VINHOMES	9.26x	3.39x	7.76x	-.--%	21.81B
ALPHA DHABI HOLDING	7.91x	0.88x	3.19x	2.82%	20.24B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	12.51x	6.28x	16.51x	1.74%	17.89B
ALDAR PROPERTIES	7.77x	1.88x	5.74x	2.65%	17.62B
DLF LIMITED	33.01x	15.34x	53.06x	1.3%	17.1B
Average	18.79x	4.42x	14.72x	2.67%	23.98B
Weighted average by Cap.	26.74x	4.02x	13.54x	2.89%