Ubiquiti Inc.
$34.85B- Market cap
- $35.09B
- Debt
- +$368.53M
- Cash
- −$611.20M
Capital structure 99% equity / 1% debt · EV / Revenue 10.64x · EV / EBITDA 29.28x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: UI stock price at discount vs CDNS $579.70 current versus $1.14K implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at CDNS's multiple
Implied fair value · at UI's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: UI FY 2026 (ended Jun 30, 2026) · CDNS FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 99% equity / 1% debt · EV / Revenue 10.64x · EV / EBITDA 29.28x
Capital structure 96% equity / 4% debt · EV / Revenue 15.24x · EV / EBITDA 42.44x
CDNS carries the larger enterprise value at $80.71B against $34.85B; UI trades on the lower EV / Revenue multiple (10.64x vs 15.24x); UI on the lower EV / EBITDA (29.28x vs 42.44x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
UBIQUITI INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
CADENCE DESIGN SYSTEMS, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.26x
0.57x
Net debt / EBITDA
Leverage against operating earnings
-0.20x
-0.02x
Cash and equivalents
Liquid reserves on the balance sheet
$611.20M
$3.16B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
CISCO SYSTEMS, INC.
UI vs CSCO
Arista Networks, Inc.
UI vs ANET
JUNIPER NETWORKS INC
UI vs JNPR
Motorola Solutions, Inc.
UI vs MSI
EXTREME NETWORKS INC
UI vs EXTR
SYNOPSYS INC
UI vs SNPS
ANSYS INC
UI vs ANSS
TERADYNE, INC
UI vs TER
INTEL CORP
UI vs INTC
NVIDIA CORP
UI vs NVDA
ADVANCED MICRO DEVICES INC
UI vs AMD
$368.53M
$3.12B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.