The Discounted Cash Flow (DCF) valuation of Cable One Inc (CABO) is 576.44 USD. With the latest stock price at 374.34 USD, the upside of Cable One Inc based on DCF is 54.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 10.1% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 218.29 - 1,583.31 | 576.44 |
| Upside | -41.7% - 323.0% | 54.0% |