IntrinsicIntrinsic
← Scroll for more →

Cable One, Inc. (CABO)

Cable & Other Pay Television Services

Latest Price
$5.46
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
57.53
P/B Ratio
0.09

Valuation metrics

adjust assumptions →
Norm. op. income: $457M (median of 7yr)
Tax rate: 19%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$114.67
+2153% upside
Base FCF: $312M (median of recent 5yr)
Growth: 7%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$587.65
+11445% upside

Institutional Ownership

88.9% held by institutions
InstitutionSharesValueOwnership %ChangeFiling Date
D. E. Shaw & Co., Inc.477.5K$25.0M8.42%+85.1K2026-06-30
BlackRock, Inc.444.9K$23.0M7.84%-273.0K2026-06-30
Bank of Montreal436.7K$23.0M7.70%-4.8K2026-06-30
DAVENPORT & Co LLC297.0K$15.0M5.23%+52.3K2026-06-30
Rothschild & Co Wealth Management UK Ltd276.6K$14.0M4.88%-3.5K2026-06-30
American Century Companies Inc204.7K$10.0M3.61%+27.5K2026-06-30
Vanguard Capital Management LLC199.1K$10.0M3.51%+1882026-06-30
Graham Holdings Co182.4K$9.0M3.22%--2026-06-30
Goldman Sachs Group Inc139.6K$7.0M2.46%-83.9K2026-06-30
Sixth Street Partners Management Company, L.P.139.1K$7.0M2.45%--2026-06-30
View all institutional holders →