Liberty Broadband Corp (LBRDK)
Cable & Other Pay Television Services · Communication Services · $4.8B
Intrinsic Value (Consensus)
$84.82
Current Price
$33.21
Margin of Safety
+155.4%
155.4% Below Intrinsic Value
Value: $85
Price: $33
Valuation Model Estimates
Current Price: $33.21
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$73.83
Earnings Power Value
$59.03
Relative Value (P/E)
$121.60
Dividend Discount Model
Not applicable
—
Consensus Value
$84.82
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
57
Profitability
10/25
Strength
12/25
Valuation
22/25
Growth
13/25
Financial Health Signals
Negative return on equity — company is losing money on shareholder capital
Negative free cash flow — company is burning cash
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $6.08
- EPS (Forward)
- $7.30
- Book Value
- $39.85
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- -47.0%
- Debt/Equity
- 31%
- Revenue Growth
- 3.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Communication Services)
ARENThe Arena Group Hold...
$33.35+300%
CHTRCHARTER COMMUNICATIO...
$459.57+264%
UNITUniti Group Inc.
$36.87+199.8%
ACCSACCESS Newswire Inc.
$15.42+165.4%
SEATVivid Seats Inc.
$16.63+130%
Data last updated: 2026-06-16
Source: Yahoo Finance