LBRDA
Liberty Broadband Corp
Price:  
61.93 
USD
Volume:  
130,341.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LBRDA Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Liberty Broadband Corp (LBRDA) is 117.75 USD. This LBRDA valuation is based on the model Peter Lynch Fair Value. With the current market price of 61.93 USD, the upside of Liberty Broadband Corp is %.

61.93 USD
Stock Price
117.75 USD
Intrinsic Value
Intrinsic Value Details

LBRDA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (242.96) - (40.20) (51.40) -183.0%
DCF (Growth 10y) (40.73) - (228.63) (51.29) -182.8%
DCF (EBITDA 5y) (26.81) - (24.90) (1,234.50) -123450.0%
DCF (EBITDA 10y) (31.68) - (31.08) (1,234.50) -123450.0%
Fair Value 117.75 - 117.75 117.75 90.14%
P/E 37.46 - 64.34 49.17 -20.6%
EV/EBITDA (19.90) - (11.58) (16.15) -126.1%
EPV (9.84) - 7.18 (1.33) -102.1%
DDM - Stable 53.76 - 280.58 167.17 169.9%
DDM - Multi 57.44 - 238.78 93.26 50.6%

LBRDA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,046.11
Beta 1.48
Outstanding shares (mil) 146.07
Enterprise Value (mil) 12,909.11
Market risk premium 4.60%
Cost of Equity 7.82%
Cost of Debt 11.94%
WACC 8.27%