Fair value (multi-method)
Four independent methods triangulate what CHTR is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$2,367.53
Method range
$165.01 – $2,367.53
median $335.33
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $2,367.53 | +1,691.95% |
| Exit multiple | $412.65 | +212.33% |
| Analyst target | $258.00 | +95.28% |
| Graham number | $165.01 | +24.89% |
- Forward DCF$2,367.53
- Exit multiple$412.65
- Analyst target$258.00
- Graham number$165.01
Stock price
$132.12
FCF / share (TTM)
$11.55
3Y FCF CAGR
-8.1%
Fair value @ hist. growth
$94.40
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
-3.6%
per year over your projection horizon
Margin of safety -40.0% vs hist-growth DCF
Historical 3Y CAGR
-8.1%
Your model implies
-3.6%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -8% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.1% | -6.7% | -7.5% | -8.4% | -9.5% | -10.8% |
| 7.1% | -4.5% | -5.1% | -5.8% | -6.7% | -7.6% |
| 8.1% | -2.5% | -3.0% | -3.6% | -4.3% | -5.0% |
| 9.1% | -0.7% | -1.1% | -1.6% | -2.2% | -2.8% |
| 10.1% | 1.0% | 0.6% | 0.2% | -0.3% | -0.8% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$96.6B
Total debt − cash
Beta
0.71
Vs market benchmark
Frequently asked questions
Charter Communications (CHTR) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation