As of 2025-07-01, the Intrinsic Value of Charter Communications Inc (CHTR) is 363.16 USD. This CHTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 408.81 USD, the upside of Charter Communications Inc is -11.20%.
The range of the Intrinsic Value is 250.58 - 533.27 USD
Based on its market price of 408.81 USD and our intrinsic valuation, Charter Communications Inc (CHTR) is overvalued by 11.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 250.58 - 533.27 | 363.16 | -11.2% |
| DCF (Growth 10y) | 345.58 - 651.70 | 468.02 | 14.5% |
| DCF (EBITDA 5y) | 314.14 - 425.96 | 369.78 | -9.5% |
| DCF (EBITDA 10y) | 406.03 - 563.44 | 481.90 | 17.9% |
| Fair Value | 499.33 - 499.33 | 499.33 | 22.14% |
| P/E | 163.02 - 270.84 | 209.80 | -48.7% |
| EV/EBITDA | 282.56 - 401.11 | 346.84 | -15.2% |
| EPV | 440.01 - 656.85 | 548.43 | 34.2% |
| DDM - Stable | 129.94 - 251.47 | 190.71 | -53.4% |
| DDM - Multi | 168.73 - 263.90 | 206.62 | -49.5% |
| Market Cap (mil) | 106,310.63 |
| Beta | 0.75 |
| Outstanding shares (mil) | 260.05 |
| Enterprise Value (mil) | 201,071.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.45% |
| Cost of Debt | 5.59% |
| WACC | 7.05% |