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)
$2,315.41
Method range
$165.01 – $2,315.41
median $305.39
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 | $2,315.41 | +1,691.84% |
| Exit multiple | $407.77 | +215.57% |
| Analyst target | $203.00 | +57.10% |
| Graham number | $165.01 | +27.69% |
- Forward DCF$2,315.41
- Exit multiple$407.77
- Analyst target$203.00
- Graham number$165.01
Stock price
$129.22
FCF / share (TTM)
$11.55
3Y FCF CAGR
-8.1%
Fair value @ hist. growth
$93.02
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
-3.7%
per year over your projection horizon
Margin of safety -38.9% vs hist-growth DCF
Historical 3Y CAGR
-8.1%
Your model implies
-3.7%
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% |
|---|---|---|---|---|---|
| 6.2% | -6.7% | -7.5% | -8.4% | -9.4% | -10.7% |
| 7.2% | -4.5% | -5.2% | -5.9% | -6.7% | -7.6% |
| 8.2% | -2.6% | -3.1% | -3.7% | -4.4% | -5.1% |
| 9.2% | -0.8% | -1.2% | -1.7% | -2.3% | -2.9% |
| 10.2% | 0.9% | 0.5% | 0.1% | -0.4% | -0.9% |
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
0.70
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
How this company returns cash to shareholders — buybacks, dividends, and stock splits.