Liberty Broadband Corporation

Liberty Broadband Corporation

LBRDAยทNASDAQ

$30.09

-1.8%
Communication ServicesTelecommunications Services

Liberty Broadband Corporation engages in the communications businesses. It operates through GCI Holdings and Charter segments. The GCI Holdings segment provides a range of wireless, data, video, voice, and managed services to residential customers, businesses, governmental entities, and educational and medical institutions primarily in Alaska under the GCI brand. The Charter segment offers subscription-based video services comprising video on demand, high-definition television, and digital video recorder service; local and long-distance calling, voicemail, call waiting, caller ID, call forwarding, and other voice services, as well as international calling services; and Spectrum TV. It also provides internet services, including an in-home Wi-Fi product that provides customers with high-performance wireless routers and managed Wi-Fi services; advanced community Wi-Fi; mobile internet; and a security suite that offers protection against computer viruses and spyware. In addition, this segment offers internet access, data networking, fiber connectivity to cellular towers and office buildings, video entertainment, and business telephone services; advertising services on cable television networks and digital outlets; and operates regional sports and news networks. Liberty Broadband Corporation was incorporated in 2014 and is based in Englewood, Colorado.

At a Glance

Live Snapshot
Market Cap$4.32B
EPS-18.7100
P/E Ratio-1.61
Earnings Date07/31/2026
Liberty Broadband Corporation

Liberty Broadband Corporation Fair Value Envelope

LBRDA ยท NASDAQ

Our analysis suggests that LBRDA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $30.09, this represents a potential HIDDEN relative to our calculated worth for Liberty Broadband Corporation.

Intrinsic Value
Current Price: $30.09

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$281.8M
+ Cash & Equivalents$57.0M
Firm Value-$224.8M
- Debt$1.7B
Equity Value-$2.0B
/ Shares Outstanding143,418,467B
DCF Value-$14
OVERVALUED BY 146%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$163.5M
-$81.8M
-$40.9M
-$20.4M
-$10.2M
-$5.1M
-$2.6M
-$1.3M
-$638.7K
-$319.3K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$163.5M
-$81.8M
-$40.9M
-$20.4M
-$10.2M
-$5.1M
-$2.6M
-$1.3M
-$638.7K
-$319.3K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$151.4M
-$70.1M
-$32.4M
-$15.0M
-$7.0M
-$3.2M
-$1.5M
-$690.1K
-$319.5K
-$147.9K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.