As of 2024-12-12, the Intrinsic Value of Cable One Inc (CABO) is 577.16 USD. This CABO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 382.13 USD, the upside of Cable One Inc is 51.00%.

The range of the Intrinsic Value is 222.74 - 1,554.72 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	222.74 - 1,554.72	577.16	51.0%
DCF (Growth 10y)	392.16 - 2,033.24	829.45	117.1%
DCF (EBITDA 5y)	316.83 - 592.41	444.05	16.2%
DCF (EBITDA 10y)	473.38 - 1,020.08	710.18	85.8%
Fair Value	694.71 - 694.71	694.71	81.80%
P/E	424.03 - 571.62	495.30	29.6%
EV/EBITDA	(50.26) - 342.79	142.95	-62.6%
EPV	530.65 - 1,826.45	1,178.55	208.4%
DDM - Stable	327.36 - 760.54	543.95	42.3%
DDM - Multi	467.92 - 864.13	608.72	59.3%