Previous Close | $10.26 |
Intrinsic Value | $5.73 |
Upside potential | -44% |
Data is not available at this time.
Liberty Global plc operates as a leading international telecommunications and entertainment company, primarily focused on broadband, video, and mobile services across Europe. The company generates revenue through subscription-based models, offering converged connectivity solutions to residential and business customers. Its core markets include the UK, Ireland, Belgium, Switzerland, and Poland, where it competes with incumbent telecom providers and digital disruptors. Liberty Global differentiates itself through advanced fiber and cable infrastructure, strategic partnerships, and a focus on high-speed broadband penetration. The company holds a strong position in fragmented European markets, leveraging scale and operational expertise to drive customer retention and ARPU growth. Its B2B segment further diversifies revenue streams by serving enterprise clients with tailored connectivity and cloud solutions. Liberty Global’s market positioning reflects a balance between mature, cash-generating markets and growth-oriented investments in next-gen networks.
Liberty Global reported $4.34 billion in revenue for FY 2024, with net income of $1.59 billion, reflecting a robust margin of 36.6%. The absence of disclosed capital expenditures suggests a potential shift toward operational efficiency or deferred investments. Operating cash flow stood at $2.03 billion, indicating strong cash conversion from core operations, though further context on working capital dynamics would enhance clarity.
Diluted EPS of $4.37 underscores the company’s earnings power, supported by scalable infrastructure and cost discipline. The lack of capex data limits analysis of capital efficiency, but high operating cash flow relative to net income suggests effective asset utilization. Liberty Global’s ability to monetize its subscriber base and optimize network investments remains critical to sustaining profitability.
The company maintains $1.82 billion in cash and equivalents against $9.78 billion in total debt, indicating a leveraged but manageable position. The debt load reflects historical infrastructure investments, while liquidity appears sufficient for near-term obligations. Further details on debt maturity profiles and interest coverage would provide a fuller assessment of financial flexibility.
Liberty Global’s growth is likely driven by broadband adoption and cross-selling mobile services, though regional competition may pressure margins. The absence of dividends aligns with its reinvestment strategy, prioritizing network upgrades and strategic acquisitions over shareholder payouts. Subscriber trends and ARPU evolution will be key indicators of sustainable growth.
The market likely values Liberty Global on cash flow multiples, given its infrastructure-heavy model and stable revenue streams. Comparisons to European telecom peers would contextualize its valuation premium or discount, particularly regarding growth prospects in fiber expansion and 5G monetization.
Liberty Global’s scale, technological assets, and partnerships position it to capitalize on Europe’s digital transformation. Challenges include regulatory scrutiny and competitive intensity, but its focus on high-margin services and operational agility supports a cautiously optimistic outlook. Strategic initiatives in network upgrades and market consolidation could further enhance its competitive edge.
Company filings (CIK: 0001570585), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |