CHTR · Charter Communications, Inc.
$219.792026-05-17Sector: Communication Services; Industry: Telecommunications Services; Sub-Industry: Cable & Satellite
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Bull
$2093
+852.1% vs market
Base · active
$17
-92.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($54 · $2093) Analysts Range ($160 · $500) 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 |
|---|
| 2021.Q4 | $51.7B | — | 21.0% | 16.7% | $9.0B | −$284MM | $8.8B | 6.6% | — | 8.6% | $105.3B | $36.10 | — |
| 2022.Q4 | $54.0B | 4.5% | 22.7% | 21.6% | $9.6B | −$1.9B | $7.7B | 7.3% | — | 9.1% | $106.4B | $39.21 | — |
| 2023.Q4 | $54.6B | 1.1% | 22.9% | 23.2% | $9.6B | −$3.1B | $6.5B | 7.4% | — | 8.9% | $108.2B | $35.35 | — |
| 2024.Q4 | $55.1B | 0.9% | 24.0% | 22.0% | $10.3B | −$3.8B | $6.5B | 7.8% | — | 9.5% | $109.8B | $39.43 | — |
| 2025.Q4 | $54.8B | -0.6% | 24.3% | 22.7% | $10.3B | −$4.0B | $6.3B | 7.6% | — | 9.3% | $112.7B | $38.68 | 2.1 |
| italics below = DCF projection · 10yr Rev CAGR: 2.7% |
| 2026.Q4 | $55.3B | +0.9% | 24.3% | 22.4% | $10.4B | −$3.8B | $6.7B | 8.5% | $6.1B | 9.1% | $116.5B | $80.69 | 2.7 |
| 2027.Q4 | $55.9B | +1.2% | 24.3% | 22.1% | $10.6B | −$2.7B | $7.9B | 8.5% | $6.7B | 9.0% | $119.1B | $81.95 | 2.7 |
| 2028.Q4 | $56.8B | +1.6% | 24.3% | 21.9% | $10.8B | −$2.4B | $8.4B | 8.5% | $6.6B | 8.9% | $121.5B | $83.52 | 2.6 |
| 2029.Q4 | $59.0B | +3.8% | 24.3% | 21.6% | $11.2B | −$9.7B | $1.5B | 8.5% | $1.1B | 8.9% | $131.2B | $86.99 | 2.5 |
| 2030.Q4 | $60.3B | +2.3% | 24.3% | 21.3% | $11.5B | −$5.5B | $6.1B | 8.5% | $4.0B | 8.6% | $136.7B | $89.29 | 2.5 |
|
| Term. Yr+ | $74.1B | 4.1% | 20.1% | 20.0% | $11.9B | −$5.7B | $6.2B | 8.6% | $61.1B | 8.6% | — | — | — |
Active scenario IV: $17 (-92.2% vs market)