As of 2024-12-11, the Intrinsic Value of Charter Communications Inc (CHTR) is
464.36 USD. This CHTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 377.96 USD, the upside of Charter Communications Inc is
22.90%.
The range of the Intrinsic Value is 306.49 - 735.97 USD
464.36 USD
Intrinsic Value
CHTR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
306.49 - 735.97 |
464.36 |
22.9% |
| DCF (Growth 10y) |
424.75 - 906.90 |
602.59 |
59.4% |
| DCF (EBITDA 5y) |
390.17 - 529.53 |
476.77 |
26.1% |
| DCF (EBITDA 10y) |
502.71 - 707.11 |
617.20 |
63.3% |
| Fair Value |
410.96 - 410.96 |
410.96 |
8.73% |
| P/E |
140.71 - 211.63 |
172.62 |
-54.3% |
| EV/EBITDA |
180.36 - 416.85 |
315.78 |
-16.5% |
| EPV |
598.38 - 944.53 |
771.46 |
104.1% |
| DDM - Stable |
157.39 - 322.16 |
239.77 |
-36.6% |
| DDM - Multi |
247.15 - 398.62 |
305.56 |
-19.2% |
CHTR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
107,488.80 |
| Beta |
0.04 |
| Outstanding shares (mil) |
284.39 |
| Enterprise Value (mil) |
203,080.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.45% |
| Cost of Debt |
6.22% |
| WACC |
5.81% |