As of 2025-05-03, the Intrinsic Value of Cable One Inc (CABO) is 535.22 USD. This CABO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.51 USD, the upside of Cable One Inc is 250.9%.

The range of the Intrinsic Value is 280.06 - 1,173.33 USD.

Is CABO undervalued or overvalued?

Based on its market price of 152.51 USD and our intrinsic valuation, Cable One Inc (CABO) is undervalued by 250.9%.

152.51 USD

Stock Price

535.22 USD

Intrinsic Value

Intrinsic Value Details

CABO Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	280.06 - 1,173.33	535.22	250.9%
DCF (Growth Exit 10Y)	408.44 - 1,494.22	719.34	371.7%
DCF (EBITDA Exit 5Y)	237.54 - 417.05	323.81	112.3%
DCF (EBITDA Exit 10Y)	369.22 - 692.72	514.68	237.5%
Peter Lynch Fair Value	54.9 - 54.9	54.9	-64%
P/E Multiples	57.27 - 210.18	134.89	-11.6%
EV/EBITDA Multiples	(22.50) - 207.79	88.72	-41.8%
Dividend Discount Model - Stable	36.55 - 93.04	64.79	-57.5%
Dividend Discount Model - Multi Stages	197.06 - 363.93	253.29	66.1%

CABO Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Comcast Corp	47.12 - 91.16	63.56	84.4%
Charter Communications Inc	385.35 - 1,067.71	632.72	64.3%
Shaw Communications Inc	27.03 - 84.4	42.59	5.2%
Liberty Broadband Corp	151.63 - 151.63	151.63	72.2%
Quebecor Inc	33.25 - 86.17	52.06	37.7%
SES SA	(0.54) - 13.80	0.87	-80.9%
Cogeco Communications Inc	79.2 - 228.18	131.09	96.1%
DISH Network Corp	(21.40) - 153.84	7.35	27.3%
MSG Networks Inc	24.14 - 29.93	27.13	91.5%

CABO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,475
Beta	0.5
Outstanding shares (mil)	10
Enterprise Value (mil)	4,931

Market risk premium	5.1%
Cost of Equity	9.7%
Cost of Debt	6.6%
WACC	6.7%