investorscraft@gmail.com

Intrinsic Value of Cable One, Inc. (CABO)

Previous Close$124.64
Intrinsic Value
Upside potential
Previous Close
$124.64

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount