Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
374.81 USD350.83 USD437.84 USD
-52.76%
350.83 USDCurrent price is 52.8% below the base model value.
C
Communication ServicesTelecom ServicesUnited States
CHTR.US · Charter Communications, Inc.
NMS · US · USD
Latest price165.71 USD
30D-9.35%
Vs. base value-70.6%
Research summary
CHTR.US latest organized financial period shows revenue declined -0.56% YoY and net income declined -1.89% YoY. Current price is about 166 USD, while the model base case is about 564 USD; the current price sits -70.6% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue55B USD
Net income5B USD
Free cash flow4B USD
Operating cash flow16B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price165.71 USD
Base value563.71 USD
Vs. base-70.6%
Price date2026/04/28
506.98 USD563.71 USD607.22 USD
-70.6%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
639.15 USD855.99 USD1,006.97 USD
-80.64%
855.99 USDCurrent price is 80.6% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
776.59 USD776.59 USD776.59 USD
-78.66%
776.59 USDCurrent price is 78.7% below the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 55B USD | 5B USD | 4B USD | 36.21 |
| 2024/12/30 | Annual | 55B USD | 5B USD | 3B USD | 34.97 |
| 2023/12/30 | Annual | 55B USD | 5B USD | 3B USD | 29.99 |
| 2022/12/30 | Annual | 54B USD | 5B USD | 6B USD | 30.74 |
| 2021/12/30 | Annual | 52B USD | 5B USD | 9B USD | 24.47 |
Ad placement