Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Cable One
CABO
CABO
Cable One
Wireless Surge Will Undermine Wired Offerings But Efficiency May Recover
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
09 May 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$120.00
28.3% overvalued
intrinsic discount
09 Aug
US$153.99
Loading
1Y
-57.8%
7D
15.8%
Author's Valuation
US$120.0
28.3% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$120.0
28.3% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-496m
2b
2014
2017
2020
2023
2025
2026
2028
Revenue US$1.5b
Earnings US$160.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-2.20%
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
12.32%
Calculation
US$160.33m
Earnings '28
x
6.00x
PE Ratio '28
=
US$962.19m
Market Cap '28
US$962.19m
Market Cap '28
/
5.66m
No. shares '28
=
US$170.03
Share Price '28
US$170.03
Share Price '28
Discounted to 2025 @ 12.32% p.a.
=
US$120.00
Fair Value '25
