$200.46
+2.2%SBA Communications Corporation is a first choice provider and leading owner and operator of wireless communications infrastructure in North, Central, and South America and South Africa. By Building Better Wireless, SBA generates revenue from two primary businesses site leasing and site development services. The primary focus of the Company is the leasing of antenna space on its multi-tenant communication sites to a variety of wireless service providers under long-term lease contracts. For more information please visit: www.sbasite.com.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
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 | $1.2B | $1.2B | $1.2B | $1.1B | $1.1B | $1.0B | $996.6M | $960.4M | $925.5M | $891.9M |
| Maintenance CapEx | -$43.3M | -$41.8M | -$40.2M | -$38.8M | -$37.4M | -$36.0M | -$34.7M | -$33.4M | -$32.2M | -$31.1M |
| Owner Earnings | $1.2B | $1.2B | $1.1B | $1.1B | $1.0B | $998.2M | $961.9M | $927.0M | $893.3M | $860.8M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $1.1B | $992.3M | $885.4M | $790.1M | $705.0M | $629.0M | $561.3M | $500.8M | $446.9M | $398.7M |
Continue your SBAC research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.