investorscraft@gmail.com

Intrinsic ValueLiberty Broadband Corporation (LBRDP)

Previous Close$23.98
Intrinsic Value
Upside potential
Previous Close
$23.98

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 benefits from Charter’s extensive infrastructure and customer base, positioning it as a key player in the competitive broadband and telecommunications sector. Liberty Broadband’s investment-centric model leverages Charter’s scale and technological advancements to capitalize on growing demand for connectivity. The company’s market position is reinforced by its focus on high-growth areas such as rural broadband expansion and next-generation network upgrades. By aligning with Charter’s operational strengths, Liberty Broadband maintains a stable cash flow profile while participating in long-term industry trends like 5G integration and streaming convergence. This dual role as an investor and industry participant allows it to balance risk and growth effectively.

Revenue Profitability And Efficiency

Liberty Broadband reported revenue of $1.02 billion for FY 2024, with net income reaching $869 million, reflecting strong profitability. Diluted EPS stood at $6.08, indicating efficient earnings distribution across its 143 million outstanding shares. Operating cash flow was $104 million, though capital expenditures were negligible, suggesting a capital-light structure reliant on its investment in Charter rather than direct infrastructure spending.

Earnings Power And Capital Efficiency

The company’s earnings power is closely tied to its stake in Charter, which generates stable cash flows from subscription-based services. With no reported capital expenditures, Liberty Broadband demonstrates high capital efficiency, as it relies on Charter’s operational investments. The absence of capex underscores its asset-light approach, allowing it to focus on maximizing returns from its equity holdings.

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 its reliance on Charter’s cash flows, but interest coverage and liquidity metrics should be monitored. The company’s financial health is supported by its investment in a cash-generating asset, though leverage remains a key consideration.

Growth Trends And Dividend Policy

Growth is driven by Charter’s expansion in broadband penetration and technological upgrades. Liberty Broadband’s dividend policy includes a $1.75 per share payout, reflecting a commitment to returning capital to shareholders. Future growth may hinge on Charter’s ability to capitalize on industry tailwinds, such as increased demand for high-speed internet and bundled services.

Valuation And Market Expectations

The market likely values Liberty Broadband based on its Charter stake and the broader cable sector’s growth prospects. Its valuation multiples should be assessed relative to peers, accounting for its unique holding-company structure. Investor expectations are tied to Charter’s performance and Liberty Broadband’s ability to sustain dividends while managing leverage.

Strategic Advantages And Outlook

Liberty Broadband’s strategic advantage lies in its passive ownership of a leading cable operator, providing exposure to broadband growth without operational complexity. The outlook remains positive, contingent on Charter’s execution and industry trends. Risks include regulatory changes and competitive pressures, but its asset-light model positions it well for long-term value creation.

Sources

Company filings, 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