What is the intrinsic value of LBRDA?
As of 2025-05-03, the Intrinsic Value of Liberty Broadband Corp (LBRDA) is
151.63 USD. This LBRDA valuation is based on the model Peter Lynch Fair Value.
With the current market price of 88.05 USD, the upside of Liberty Broadband Corp is
72.20%.
Is LBRDA undervalued or overvalued?
Based on its market price of 88.05 USD and our intrinsic valuation, Liberty Broadband Corp (LBRDA) is undervalued by 72.20%.
151.63 USD
Intrinsic Value
LBRDA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(451.15) - (44.24) |
(59.17) |
-167.2% |
| DCF (Growth 10y) |
(46.02) - (460.86) |
(61.43) |
-169.8% |
| DCF (EBITDA 5y) |
(24.63) - (21.92) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(30.40) - (28.14) |
(1,234.50) |
-123450.0% |
| Fair Value |
151.63 - 151.63 |
151.63 |
72.20% |
| P/E |
44.43 - 75.93 |
58.96 |
-33.0% |
| EV/EBITDA |
(17.40) - (13.18) |
(15.40) |
-117.5% |
| EPV |
(6.72) - 11.72 |
2.50 |
-97.2% |
| DDM - Stable |
97.52 - 669.19 |
383.35 |
335.4% |
| DDM - Multi |
118.97 - 640.35 |
201.25 |
128.6% |
LBRDA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,615.80 |
| Beta |
0.71 |
| Outstanding shares (mil) |
143.28 |
| Enterprise Value (mil) |
16,481.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.47% |
| Cost of Debt |
12.43% |
| WACC |
7.29% |