Previous Close | $124.64 |
Intrinsic Value | $135.11 |
Upside potential | +8% |
Data is not available at this time.
Cable One, Inc. operates as a leading broadband communications provider, delivering high-speed internet, cable television, and phone services primarily to residential and business customers in the United States. The company focuses on secondary and tertiary markets, where it often holds a dominant or near-monopoly position due to limited competition. Its revenue model is subscription-based, with recurring revenue streams from bundled services, emphasizing high-margin broadband as its core offering. Cable One differentiates itself through reliable infrastructure, competitive pricing, and targeted customer service, catering to underserved regions where demand for connectivity is growing. The company’s strategic acquisitions, such as its purchase of Hargray in 2021, have expanded its footprint, reinforcing its position as a regional leader in broadband services. Despite facing competition from fiber providers and wireless alternatives, Cable One maintains strong customer retention due to its focus on network quality and rural market penetration.
Cable One reported revenue of $1.58 billion for FY 2024, with net income of $14.48 million, reflecting a challenging operating environment. Diluted EPS stood at $2.40, indicating pressure on profitability. Operating cash flow was robust at $664.1 million, demonstrating strong cash generation capabilities, while capital expenditures totaled $286.4 million, highlighting ongoing investments in network infrastructure and technology upgrades to sustain competitive advantages.
The company’s earnings power is underpinned by its high-margin broadband services, which drive recurring revenue. However, net income margins appear compressed, likely due to rising operational costs or competitive pressures. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex, supporting reinvestment without excessive reliance on external financing.
Cable One’s balance sheet shows $153.6 million in cash and equivalents against total debt of $3.6 billion, indicating a leveraged position. The high debt load may constrain financial flexibility, though its strong cash flow generation helps service obligations. Shareholders’ equity is supported by stable operational performance, but the debt-to-equity ratio warrants monitoring for long-term sustainability.
Growth trends reflect modest top-line expansion, with strategic acquisitions contributing to scale. The company’s dividend policy is notable, with a dividend per share of $12.08, signaling a commitment to returning capital to shareholders. However, payout sustainability depends on maintaining cash flow stability amid rising leverage and competitive threats in the broadband sector.
Cable One’s valuation reflects its regional market dominance and cash flow stability, though elevated debt levels and margin pressures may temper investor enthusiasm. Market expectations likely hinge on its ability to execute accretive acquisitions and manage costs while navigating industry shifts toward fiber and wireless alternatives.
Cable One’s strategic advantages lie in its entrenched market position, recurring revenue model, and focus on underserved areas. The outlook depends on its capacity to balance debt management with growth investments, adapt to technological disruptions, and sustain customer loyalty. Success in these areas could reinforce its long-term competitiveness in the evolving broadband landscape.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |