As of 2024-12-12, the Intrinsic Value of Liberty Broadband Corp (LBRDA) is
137.03 USD. This LBRDA valuation is based on the model Peter Lynch Fair Value.
With the current market price of 80.32 USD, the upside of Liberty Broadband Corp is
70.61%.
137.03 USD
Intrinsic Value
LBRDA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(433.01) - (44.07) |
(59.07) |
-173.5% |
| DCF (Growth 10y) |
(46.05) - (450.42) |
(61.78) |
-176.9% |
| DCF (EBITDA 5y) |
(25.91) - (24.65) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(31.61) - (31.20) |
(1,234.50) |
-123450.0% |
| Fair Value |
137.03 - 137.03 |
137.03 |
70.61% |
| P/E |
40.03 - 57.88 |
49.63 |
-38.2% |
| EV/EBITDA |
(20.09) - (12.95) |
(16.72) |
-120.8% |
| EPV |
(6.40) - 11.72 |
2.66 |
-96.7% |
| DDM - Stable |
96.82 - 604.79 |
350.80 |
336.8% |
| DDM - Multi |
97.88 - 472.65 |
161.87 |
101.5% |
LBRDA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,473.71 |
| Beta |
0.10 |
| Outstanding shares (mil) |
142.85 |
| Enterprise Value (mil) |
15,297.71 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.21% |
| Cost of Debt |
12.43% |
| WACC |
7.06% |