CHTRUS marketTelecom· Cable & Other Pay Television Services
FAIR VALUE (BLENDED)
$401.59
CURRENT PRICE
$129.16
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
DCF and Owner earnings (EPV) are shown but not counted in the estimate.
Plain-language read on what each number means — and which to trust for this company.
-$293.47
Shown for context — not counted in the blended fair value (high growth — terminal value dominates and is speculative).
FCF base $3.6B · growth 0% · real -15.3%, floored · WACC 8.2% · terminal 2.5%
$505.80
$297.37
Tangible book: -$102.65
$164.94
Shown for context — not counted in the blended fair value (growing company — a no-growth EPV understates it).
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.