investorscraft@gmail.com

Intrinsic ValueFrontier Communications Parent, Inc. (FYBR)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Frontier Communications Parent, Inc. operates as a telecommunications provider, delivering broadband, video, and voice services primarily to residential and business customers across the U.S. The company focuses on expanding its fiber-optic network to enhance high-speed internet access, targeting underserved and rural markets. Frontier’s revenue model hinges on subscription-based services, with a growing emphasis on fiber-to-the-home (FTTH) deployments to drive ARPU growth and customer retention. The company competes in a highly fragmented industry dominated by larger players like AT&T and Comcast, but it differentiates itself through aggressive fiber expansion and cost-efficient operations. Frontier’s market position is bolstered by its strategic focus on high-margin fiber broadband, which supports its transition from legacy copper networks. This shift aligns with industry trends favoring scalable, future-proof infrastructure, positioning Frontier to capture market share in regions with limited high-speed internet options.

Revenue Profitability And Efficiency

Frontier reported revenue of $5.87 billion for FY 2024, though net income stood at a loss of $322 million, reflecting ongoing investments in fiber expansion and network upgrades. Operating cash flow of $1.62 billion indicates solid underlying cash generation, but high capital expenditures ($2.78 billion) underscore the company’s aggressive infrastructure build-out. The diluted EPS of -$1.30 highlights near-term profitability challenges amid heavy reinvestment.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS reflect significant capital intensity, driven by fiber deployment costs. However, robust operating cash flow suggests core operations remain cash-generative, supporting reinvestment needs. Frontier’s capital efficiency will hinge on its ability to scale fiber subscribers and improve margins as build-out costs normalize over time.

Balance Sheet And Financial Health

Frontier’s balance sheet shows $750 million in cash against $11.56 billion in total debt, indicating elevated leverage. While liquidity appears manageable, the debt load could constrain flexibility if fiber adoption lags expectations. The lack of dividends aligns with the company’s focus on deleveraging and funding growth initiatives.

Growth Trends And Dividend Policy

Frontier’s growth strategy centers on fiber expansion, targeting increased penetration in existing markets. The company does not pay dividends, prioritizing debt reduction and capital expenditures. Long-term growth will depend on successful fiber subscriber acquisition and ARPU expansion, offsetting legacy service declines.

Valuation And Market Expectations

The market likely prices Frontier based on its fiber rollout trajectory, with expectations for improved profitability as capital expenditures peak. High debt and near-term losses may weigh on valuation, but upside potential exists if fiber adoption accelerates and operational leverage improves.

Strategic Advantages And Outlook

Frontier’s fiber-focused strategy positions it to benefit from secular demand for high-speed broadband. Execution risks remain, including competitive pressures and funding needs, but successful deployment could solidify its niche in underserved markets. The outlook hinges on balancing growth investments with debt management to achieve sustainable profitability.

Sources

Company filings, Bloomberg

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