As of 2025-05-31, the Intrinsic Value of Cable One Inc (CABO) is 779.06 USD. This CABO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 146.33 USD, the upside of Cable One Inc is 432.40%.
The range of the Intrinsic Value is 354.43 - 1,974.29 USD
Based on its market price of 146.33 USD and our intrinsic valuation, Cable One Inc (CABO) is undervalued by 432.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 354.43 - 1,974.29 | 779.06 | 432.4% |
| DCF (Growth 10y) | 503.75 - 2,376.85 | 996.14 | 580.7% |
| DCF (EBITDA 5y) | 287.35 - 588.71 | 423.73 | 189.6% |
| DCF (EBITDA 10y) | 457.14 - 988.11 | 685.62 | 368.5% |
| Fair Value | 15.17 - 15.17 | 15.17 | -89.63% |
| P/E | 25.98 - 345.40 | 165.76 | 13.3% |
| EV/EBITDA | (56.97) - 298.75 | 112.14 | -23.4% |
| EPV | 728.63 - 2,258.43 | 1,493.53 | 920.7% |
| DDM - Stable | 13.25 - 41.38 | 27.31 | -81.3% |
| DDM - Multi | 447.76 - 754.03 | 542.52 | 270.8% |
| Market Cap (mil) | 823.84 |
| Beta | 0.09 |
| Outstanding shares (mil) | 5.63 |
| Enterprise Value (mil) | 4,231.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.82% |
| Cost of Debt | 6.59% |
| WACC | 6.64% |