WideOpenWest, Inc.

WideOpenWest, Inc.

WOWยทNYSE

$5.20

-0.19%
Communication ServicesTelecommunications Services

WideOpenWest, Inc. provides high speed data, cable television, and digital telephony services to residential and business services customers in the United States. Its video services include basic cable services that comprise local broadcast television and local community programming; digital cable services; WOW tv+ that offers traditional cable video and cloud DVR functionality, voice remote with Google Assistant, and Netflix integration along with access to various streaming services and apps through the Google Play Store; and ultra-video products, as well as offers commercial-free movies, TV shows, sports, and other special event entertainment programs. The company's telephony services consist of local and long-distance telephone services; business telephony and data services include fiber based, office-to-office metro Ethernet, session initiated protocol trunking, colocation infrastructure, cloud computing, managed backup, and recovery services. As of December 31, 2021, it served approximately 1.9 million home and business, and 532,900 customers in the states of Alabama, Florida, Georgia, Michigan, South Carolina, and Tennessee. The company was formerly known as WideOpenWest Kite, Inc. and changed its name to WideOpenWest, Inc. in March 2017. WideOpenWest, Inc. was founded in 2001 and is based in Englewood, Colorado.

At a Glance

Live Snapshot
Market Cap$445.66M
EPS-0.7200
P/E Ratio-7.22
Earnings Date03/13/2026
WideOpenWest, Inc.

WideOpenWest, Inc. Fair Value Envelope

WOW ยท NYSE

Our analysis suggests that WOW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.2, this represents a potential HIDDEN relative to our calculated worth for WideOpenWest, Inc..

Intrinsic Value
Current Price: $5.2

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$131.0B
+ Cash & Equivalents$38.8M
Firm Value$131.1B
- Debt$1.0B
Equity Value$130.0B
/ Shares Outstanding85,703,800B
DCF Value$1.5K
UNDERVALUED BY 29078%

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
$263.7M
$424.6M
$683.9M
$1.1B
$1.8B
$2.9B
$4.6B
$7.4B
$11.9B
$19.2B
Maintenance CapEx
-$69.5M
-$112.0M
-$180.3M
-$290.4M
-$467.8M
-$753.4M
-$1.2B
-$2.0B
-$3.1B
-$5.1B
Owner Earnings
$194.1M
$312.7M
$503.6M
$811.1M
$1.3B
$2.1B
$3.4B
$5.5B
$8.8B
$14.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$179.8M
$268.1M
$399.8M
$596.2M
$889.1M
$1.3B
$2.0B
$2.9B
$4.4B
$6.6B
Terminal Value represents 85.1% of Enterprise Value