CHTR · Charter Communications, Inc.
$133.642026-07-21Sector: Communication Services; Industry: Telecommunications Services; Sub-Industry: Cable & Satellite
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Bull
$2228
+1567.5% vs market
Base · active
$25
-81.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($32 · $2228) Analysts Range ($160 · $437) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $54.6B | — | 22.9% | 23.7% | $9.5B | −$3.4B | $6.1B | 8.2% | — | 8.7% | $109.2B | $35.92 | — |
| 2024.Q4 | $54.6B | 0.0% | 22.9% | 22.0% | $9.8B | −$3.8B | $5.9B | 7.8% | — | 8.9% | $109.8B | $35.92 | — |
| 2025.Q1 | $55.1B | 0.9% | 24.0% | 21.6% | $10.4B | −$2.6B | $7.7B | 8.1% | — | 9.4% | $111.0B | $40.07 | — |
| 2025.Q4 | $55.1B | 0.0% | 24.0% | 22.7% | $10.2B | −$4.0B | $6.3B | 7.6% | — | 9.2% | $112.7B | $40.07 | — |
| 2026.Q1 | $54.6B | -0.8% | 24.1% | 23.0% | $10.1B | −$4.4B | $5.7B | 7.9% | — | 9.1% | $111.1B | $38.89 | 1.3 |
| italics below = DCF projection · 10yr Rev CAGR: 1.7% |
| 2027.Q1 | $54.2B | +-0.8% | 24.3% | 22.7% | $10.2B | $0MM | $10.2B | 7.9% | $9.4B | 9.2% | $111.1B | $80.13 | 1.7 |
| 2028.Q1 | $54.0B | +-0.5% | 24.3% | 22.4% | $10.2B | $0MM | $10.2B | 7.9% | $8.7B | 9.1% | $111.1B | $80.08 | 1.7 |
| 2029.Q1 | $54.3B | +0.6% | 24.3% | 22.1% | $10.3B | −$58MM | $10.2B | 8.0% | $8.1B | 9.2% | $111.2B | $80.86 | 1.7 |
| 2030.Q1 | $54.9B | +1.1% | 24.3% | 21.8% | $10.4B | −$7.8B | $2.6B | 8.1% | $1.9B | 9.1% | $118.9B | $82.08 | 1.6 |
| 2031.Q1 | $55.8B | +1.6% | 24.3% | 21.5% | $10.6B | −$7.2B | $3.5B | 8.2% | $2.4B | 8.7% | $126.1B | $83.73 | 1.6 |
|
| Term. Yr+ | $67.6B | 4.1% | 20.1% | 20.0% | $10.9B | −$5.2B | $5.7B | 8.6% | $57.6B | 8.6% | — | — | — |
Active scenario IV: $25 (-81.1% vs market)