Shenandoah Telecommunications Company

Shenandoah Telecommunications Company

SHENยทNASDAQ

$15.79

-2.8%
Communication ServicesTelecommunications Services

Shenandoah Telecommunications Company, together with its subsidiaries, provides a range of broadband communication services and cell tower colocation space in the Mid-Atlantic portion of the United States. Its Broadband segment offers broadband, video, and voice services to residential and commercial customers in Virginia, West Virginia, Maryland, Pennsylvania, and Kentucky, via hybrid fiber coaxial cable under the Shentel brand, fiber optic services under the Glo Fiber brand, and fixed wireless network services under the Beam brand name. This segment leases fiber and provides Ethernet and wavelength fiber optic services. In addition, the company offers voice and digital subscriber line telephone services. The company's Tower segment owns 220 cell towers and leases colocation space on the towers. Shenandoah Telecommunications Company was founded in 1902 and is based in Edinburg, Virginia.

At a Glance

Live Snapshot
Market Cap$873.53M
EPS-0.7100
P/E Ratio-22.24
Earnings Date07/30/2026
Shenandoah Telecommunications Company

Shenandoah Telecommunications Company Fair Value Envelope

SHEN ยท NASDAQ

Our analysis suggests that SHEN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $15.79, this represents a potential HIDDEN relative to our calculated worth for Shenandoah Telecommunications Company.

Intrinsic Value
Current Price: $15.79

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$85.3M
+ Cash & Equivalents$27.3M
Firm Value$112.6M
- Debt$641.7M
Equity Value-$529.1M
/ Shares Outstanding54,898,100B
DCF Value-$10
OVERVALUED BY 161%

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
$75.9M
$69.9M
$64.4M
$59.4M
$54.7M
$50.4M
$46.5M
$42.8M
$39.5M
$36.4M
Maintenance CapEx
-$66.2M
-$61.0M
-$56.2M
-$51.8M
-$47.7M
-$44.0M
-$40.5M
-$37.4M
-$34.4M
-$31.7M
Owner Earnings
$9.7M
$8.9M
$8.2M
$7.6M
$7.0M
$6.4M
$5.9M
$5.5M
$5.0M
$4.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$9.0M
$7.7M
$6.5M
$5.6M
$4.8M
$4.1M
$3.5M
$3.0M
$2.5M
$2.2M
Terminal Value represents 42.9% of Enterprise Value