The fair value of requested stock should be $99.54
* Note: Prices are in Million (M) USD.
Description:
Liberty Broadband Corporation, a cable operator, provides video, Internet and voice services to residential and small and medium business customers in the United States. The company is headquartered in Englewood, Colorado.
These criteria used Company’s Cash, EBITDA and Debt balance to determines its fair value:
Cash : $163 M
Debt : $3,753 M
EBITDA : $299 M
Net Debt (Debt - Cash): $3,590 M
Since EBITDA cannot cover net debt within 3 years, Avoid This Stock.
This criteria used industry in which company operates:
Sector: Communication Services
Industry: Pay TV
Based on industry, 3 points assigned.
This criteria used Company’s Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 9.53
Since Forward PE Ratio is less than 15, 5 points assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Average Free Cash Flow: $-61 M
Average Revenue: $393 M
Free Cash Flow to Revenue : -15 %
Since Free Cash Flow (FCF) to Revenue percentage is negative, 0 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $1,016 M
Revenue 4 Years Ago (2020-12-31): $51 M
Last 5 Years Average Revenue Growth: 381%
Since Revenue Growth is greater than 20, 5 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $143 M
Share Count 5 Years Ago (2020-12-31): $183 M
Company is buying back its own shares, 3 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Earnings Per Share (EPS): $9.84
Dividend Per Share (DPS): $0
Payout Ratio: 0%
Dividend Yield: 0%
Since Dividend Per Share is less than or equal to 0, 0 point assigned.
Since Dividend Yield is less than 1, 0 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Average ROE: 7%
Since Average ROE is less than 10, 1 point assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $94
52-Week Low: $49
Threshold Price (15% Above 52-Week Low): $57
Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $13,377 M
Since Market Cap is between 10B - 100B, 2 points assigned.
% Exposure to Total Portfolio
Based on the calculated score, we recommend do not exceed 3% exposure of Total Portfolio.
Value-Trade has assigned 19 points to above Liberty Broadband Srs C (LBRDK) stock.
Twenty Years Avg PE 19, Fair Value PE 12, Industry Based PE is 12 and Growth based PE is 40. Based on these all values average assigned is 20.75.
Value-Trades has assined P/E value 20.75. Since current year earning per share is $9.84.
The fair value of Liberty Broadband Srs C (LBRDK) stock should be (20.75 x $9.84) = $204.18
