Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
786.47美元1,351.43美元1,819.37美元
-86.67%
1,351.43美元Current price is 86.7% below the base model value.
CH
Communication ServicesTelecom ServicesUnited States
CHTR.US · Charter Communications, Inc.
NMS · US · USD
Latest price180.13美元
30D-17.44%
Vs. base value-80.5%
Research summary
CHTR.US latest organized financial period shows revenue down 0.56% year over year and net income down 1.89% year over year. Current price is about 180.13美元, while the model base case is about 921.95美元; the price is -80.5% from the base case. This summary is intended for public-information research and model review.
Key financial trend
Unit: 美元
Revenue547.7亿美元
Net income49.87亿美元
Free cash flow44.18亿美元
Operating cash flow160.8亿美元
Price trend
Price date: 2026/04/23 · Updated: 2026/04/25 07:54
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price180.13美元
Base value921.95美元
Vs. base-80.5%
Price date2026/04/23
749.03美元921.95美元1,051.23美元
-80.46%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
721.46美元1,067.31美元1,325.87美元
-83.12%
1,067.31美元Current price is 83.1% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
---
-
-10.0%当前价格隐含未来 FCF 年化增长约 -10.0%。
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
776.59美元776.59美元776.59美元
-76.81%
776.59美元Current price is 76.8% below the base model value.
Updated: 2026/04/25 07:54
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 80
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 547.7亿美元 | 49.87亿美元 | 44.18亿美元 | 36.21 |
| 2024/12/30 | Annual | 550.9亿美元 | 50.83亿美元 | 31.61亿美元 | 34.97 |
| 2023/12/30 | Annual | 546.1亿美元 | 45.57亿美元 | 33.18亿美元 | 29.99 |
| 2022/12/30 | Annual | 540.2亿美元 | 50.55亿美元 | 55.49亿美元 | 30.74 |
| 2021/12/30 | Annual | 516.8亿美元 | 46.54亿美元 | 86.04亿美元 | 24.47 |
Related stocks
View allAd placement