investorscraft@gmail.com

Intrinsic ValueLiberty Broadband Corporation (LBRDA)

Previous Close$48.02
Intrinsic Value
Upside potential
Previous Close
$48.02

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

Liberty Broadband Corporation operates as a holding company with a strategic focus on broadband communications and technology investments. Its primary asset is a significant stake in Charter Communications, a leading U.S. cable operator, which drives its revenue through high-speed internet, video, and voice services. The company leverages its position in the broadband sector to capitalize on growing demand for connectivity, supported by Charter’s extensive infrastructure and customer base. Liberty Broadband’s market position is reinforced by its alignment with long-term trends in digital transformation, streaming, and remote work, positioning it as a key player in the evolving telecommunications landscape. The company’s revenue model is heavily tied to Charter’s performance, benefiting from recurring subscription revenues and scalability in broadband services. Its competitive edge lies in its strategic investments and ability to participate in industry consolidation, though it faces regulatory and technological risks inherent to the sector.

Revenue Profitability And Efficiency

Liberty Broadband reported revenue of $1.02 billion for the period, with net income reaching $869 million, reflecting strong profitability. Diluted EPS stood at $6.08, indicating robust earnings power. Operating cash flow was $104 million, though capital expenditures were negligible, suggesting efficient capital deployment. The company’s financial performance is closely tied to its stake in Charter Communications, which drives its top-line growth and margins.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its high net income relative to revenue, with a net margin of approximately 85.5%. This exceptional profitability stems from its equity method accounting for Charter Communications, which contributes significantly to earnings without corresponding operational costs. Capital efficiency is evident in the absence of capital expenditures, as Liberty Broadband primarily functions as an investment vehicle rather than an operator.

Balance Sheet And Financial Health

Liberty Broadband holds $163 million in cash and equivalents, against total debt of $3.83 billion, indicating a leveraged balance sheet. The debt load is manageable given the company’s earnings stability from its Charter stake, but it warrants monitoring for interest rate and refinancing risks. The absence of dividends suggests a focus on retaining capital for strategic flexibility or debt management.

Growth Trends And Dividend Policy

Growth is driven by Charter’s expansion in broadband penetration and pricing power, though Liberty Broadband itself does not pay dividends. The company’s value appreciation relies on capital gains from its investments rather than income distribution. Trends in broadband adoption and Charter’s competitive positioning will likely dictate future performance, with limited organic growth initiatives outside its core holdings.

Valuation And Market Expectations

The market values Liberty Broadband based on its stake in Charter Communications, with its stock price reflecting investor sentiment toward the broadband sector. The high earnings multiple suggests expectations of sustained profitability, though valuation is sensitive to Charter’s operational performance and broader telecom industry dynamics. Investors likely view the company as a leveraged play on Charter’s growth prospects.

Strategic Advantages And Outlook

Liberty Broadband’s strategic advantage lies in its concentrated investment in Charter, a leader in the U.S. broadband market. The outlook is tied to Charter’s ability to maintain subscriber growth and margin stability amid competition from fiber and wireless alternatives. Regulatory developments and technological shifts, such as 5G and streaming, will influence long-term performance, but the company’s alignment with essential connectivity needs provides a resilient foundation.

Sources

Company filings (10-K), 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