
Cable One Inc
NYSE:CABO

Intrinsic Value
The intrinsic value of one
CABO
stock under the Base Case scenario is
554.12
USD.
Compared to the current market price of 136.95 USD,
Cable One Inc
is
Undervalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cable One Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Cable One Inc
Balance Sheet Decomposition
Cable One Inc
Current Assets | 282.4m |
Cash & Short-Term Investments | 149.1m |
Receivables | 48m |
Other Current Assets | 85.3m |
Non-Current Assets | 6.1B |
Long-Term Investments | 754.9m |
PP&E | 1.8B |
Intangibles | 3.4B |
Other Non-Current Assets | 145.2m |
Free Cash Flow Analysis
Cable One Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Cable One Inc
Revenue
|
2B
USD
|
Cost of Revenue
|
-516.7m
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-886.8m
USD
|
Operating Income
|
556.6m
USD
|
Other Expenses
|
-539.6m
USD
|
Net Income
|
17.1m
USD
|
CABO Profitability Score
Profitability Due Diligence
Cable One Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Cable One Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
CABO Solvency Score
Solvency Due Diligence
Cable One Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Score
Cable One Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CABO Price Targets Summary
Cable One Inc
According to Wall Street analysts, the average 1-year price target for
CABO
is 377.2 USD
with a low forecast of 212.1 USD and a high forecast of 525 USD.
Dividends
Current shareholder yield for CABO is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CABO
stock under the Base Case scenario is
554.12
USD.
Compared to the current market price of 136.95 USD,
Cable One Inc
is
Undervalued by 75%.