As of 2025-05-15, the Intrinsic Value of Charter Communications Inc (CHTR) is 504.79 USD. This CHTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 413.86 USD, the upside of Charter Communications Inc is 22%.

The range of the Intrinsic Value is 363.8 - 726.13 USD.

Is CHTR undervalued or overvalued?

Based on its market price of 413.86 USD and our intrinsic valuation, Charter Communications Inc (CHTR) is undervalued by 22%.

413.86 USD

Stock Price

504.79 USD

Intrinsic Value

Intrinsic Value Details

CHTR Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	363.8 - 726.13	504.79	22.0%
DCF (Growth Exit 10Y)	479.35 - 873.31	633.19	53.0%
DCF (EBITDA Exit 5Y)	333.29 - 435.61	381.75	-7.8%
DCF (EBITDA Exit 10Y)	459.41 - 604.27	527.34	27.4%
Peter Lynch Fair Value	462.55 - 462.55	462.55	11.76%
P/E Multiples	147.23 - 242.74	186.57	-54.9%
EV/EBITDA Multiples	233.91 - 380.45	307.14	-25.8%
Earnings Power Value	582.06 - 822.45	702.25	69.7%
Dividend Discount Model - Stable	166.54 - 340.95	253.74	-38.7%
Dividend Discount Model - Multi Stages	231.01 - 377.07	287.29	-30.6%

CHTR Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Comcast Corp	47.89 - 83.27	61.80	78.8%
Shaw Communications Inc	27.68 - 92.04	44.37	9.6%
Liberty Broadband Corp	151.63 - 151.63	151.63	59.3%
Discovery Inc	27.77 - 64.36	40.85	67.2%
Quebecor Inc	32.69 - 88.05	52.08	41.2%
SES SA	(0.81) - 11.17	0.32	-93.3%
Cogeco Communications Inc	81.14 - 255.75	140.12	108.4%
DISH Network Corp	(21.20) - 162.35	8.09	40.2%

CHTR Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	116,182
Beta	0.68
Outstanding shares (mil)	281
Enterprise Value (mil)	210,943

Market risk premium	5.1%
Cost of Equity	6.85%
Cost of Debt	5.6%
WACC	5.7%