investorscraft@gmail.com

Intrinsic ValueLiberty Broadband Corporation (LBRDK)

Previous Close$48.11
Intrinsic Value
Upside potential
Previous Close
$48.11

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 primary focus on broadband communications and spectrum assets. The company derives its revenue from investments in Charter Communications, a leading U.S. cable operator, and its ownership of wireless spectrum licenses. Liberty Broadband’s business model is anchored in capital appreciation through strategic equity stakes and spectrum holdings, positioning it as a key player in the evolving broadband and wireless infrastructure landscape. The company benefits from the growth in high-speed internet demand and the expansion of 5G networks, leveraging its spectrum assets to capitalize on long-term industry trends. Its market position is reinforced by its association with Charter Communications, which provides scale and stability in the competitive telecommunications sector. Liberty Broadband’s niche focus on high-value assets allows it to maintain a lean operational structure while participating in the broader digital transformation wave.

Revenue Profitability And Efficiency

Liberty Broadband reported revenue of $1.02 billion for the period, with net income reaching $869 million, reflecting strong profitability. The diluted EPS of $6.08 underscores efficient earnings generation relative to its share count. Operating cash flow stood at $104 million, though capital expenditures were negligible, indicating a capital-light model focused on investment returns rather than operational infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its equity investments, particularly in Charter Communications, which contribute significantly to net income. With no reported capital expenditures, Liberty Broadband demonstrates high capital efficiency, as its returns are primarily derived from strategic holdings rather than asset-intensive operations. This structure allows for robust earnings without substantial reinvestment needs.

Balance Sheet And Financial Health

Liberty Broadband holds $163 million in cash and equivalents against total debt of $3.83 billion, reflecting a leveraged balance sheet. The absence of dividends suggests a focus on retaining capital for strategic investments or debt management. The financial health is supported by the underlying value of its equity and spectrum assets, though the debt load warrants monitoring.

Growth Trends And Dividend Policy

Growth is tied to the performance of Charter Communications and the appreciation of spectrum assets, with no current dividend policy in place. The company’s trajectory depends on broadband adoption and 5G deployment, which could enhance the value of its holdings. The lack of dividends aligns with its strategy of prioritizing capital appreciation over income distribution.

Valuation And Market Expectations

The market likely values Liberty Broadband based on its stake in Charter and spectrum portfolio, with earnings multiples reflecting its investment-driven model. The absence of operational capex and focus on asset appreciation may justify premium pricing, though leverage could temper valuation upside. Investor expectations hinge on long-term industry trends and Charter’s execution.

Strategic Advantages And Outlook

Liberty Broadband’s strategic advantages include its high-quality asset base and alignment with digital infrastructure growth. The outlook is positive, supported by rising demand for broadband and 5G, though leverage and dependence on Charter’s performance introduce risks. The company is well-positioned to benefit from secular trends but must navigate financial and competitive dynamics prudently.

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