Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Liberty Broadband
LBRD.K
Liberty Broadband
Rising Competition Will Erode Broadband Profitability
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
20 Jul 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$83.00
26.0% undervalued
intrinsic discount
23 Jul
US$61.38
Loading
1Y
-2.3%
7D
4.3%
Author's Valuation
US$83.0
26.0% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$83.0
26.0% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-97m
2b
2014
2017
2020
2023
2025
2026
2028
Revenue US$1.1b
Earnings US$750.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
2.44%
Media revenue growth rate
0.12%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.36%
Calculation
US$750.24m
Earnings '28
x
19.51x
PE Ratio '28
=
US$14.64b
Market Cap '28
US$14.64b
Market Cap '28
/
144.79m
No. shares '28
=
US$101.08
Share Price '28
US$101.08
Share Price '28
Discounted to 2025 @ 6.99% p.a.
=
US$82.55
Fair Value '25
