As of 2025-10-01, the Intrinsic Value of Cable One Inc (CABO) is 1,080.35 USD. This CABO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 177.05 USD, the upside of Cable One Inc is 510.20%.
The range of the Intrinsic Value is 687.61 - 1,860.92 USD
Based on its market price of 177.05 USD and our intrinsic valuation, Cable One Inc (CABO) is undervalued by 510.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 687.61 - 1,860.92 | 1,080.35 | 510.2% |
| DCF (Growth 10y) | 870.96 - 2,152.95 | 1,301.75 | 635.2% |
| DCF (EBITDA 5y) | 526.00 - 707.26 | 585.14 | 230.5% |
| DCF (EBITDA 10y) | 813.85 - 1,062.72 | 903.47 | 410.3% |
| Fair Value | 12.00 - 12.00 | 12.00 | -93.23% |
| P/E | 166.78 - 176.99 | 171.89 | -2.9% |
| EV/EBITDA | 247.81 - 463.54 | 302.64 | 70.9% |
| EPV | 1,199.96 - 2,162.05 | 1,681.01 | 849.5% |
| DDM - Stable | (409.28) - (1,116.93) | (763.11) | -531.0% |
| DDM - Multi | 162.67 - 386.05 | 233.27 | 31.8% |
| Market Cap (mil) | 996.79 |
| Beta | 0.54 |
| Outstanding shares (mil) | 5.63 |
| Enterprise Value (mil) | 996.79 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.59% |
| Cost of Debt | 4.84% |
| WACC | 5.58% |