Stock LBRD.A LIBERTY BROADBAND CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Liberty Broadband Corporation Nasdaq

Equities

LBRD.A

US5303071071

Broadcasting

Market Closed - Nasdaq
Other stock markets
 01:30:00 28/06/2024 am IST 		5-day change 1st Jan Change
53.26 USD +0.68% Intraday chart for Liberty Broadband Corporation +4.72% -33.95%
25/06 Liberty Broadband Prices Upsized $800 Million Offering of Exchangeable Senior Debentures MT
24/06 Liberty Broadband Plans Private Offering of Exchangeable Debentures MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 22,793 37,967 28,446 11,296 11,768 7,566 - -
Enterprise Value (EV) 1 23,317 41,662 32,308 14,924 15,548 11,165 11,213 11,293
P/E ratio 196 x 73 x 41 x 9.58 x 17.2 x 7.67 x 7.64 x 6.89 x
Yield - - - - - - 1.16% 1.2%
Capitalization / Revenue 1,534 x 2,229 x 28.8 x 11.6 x 12 x 7.68 x 7.6 x 7.54 x
EV / Revenue 1,569 x 2,446 x 32.7 x 15.3 x 15.8 x 11.3 x 11.3 x 11.3 x
EV / EBITDA -851 x -938 x 122 x 45.6 x 46.1 x 36.1 x 36.9 x 39.1 x
EV / FCF - - -247 x -63 x -75.5 x -113 x -50.6 x -69.3 x
FCF Yield - - -0.41% -1.59% -1.32% -0.89% -1.98% -1.44%
Price to Book 2.15 x 2.3 x 2.71 x 1.32 x 1.29 x 0.75 x 0.67 x 0.57 x
Nbr of stocks (in thousands) 1,81,551 2,39,882 1,76,580 1,48,277 1,46,066 1,42,847 - -
Reference price 2 125.8 158.4 161.1 76.27 80.59 53.39 53.39 53.39
Announcement Date 03/02/20 26/02/21 25/02/22 17/02/23 16/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 14.86 17.04 988 975 981 984.7 995.8 1,004
EBITDA 1 -27.4 -44.43 264 327 337 309.7 303.6 288.8
EBIT 1 -29.28 -59.66 -98 -39 73 123.2 128.6 138.4
Operating Margin -197.03% -350.17% -9.92% -4% 7.44% 12.52% 12.91% 13.79%
Earnings before Tax (EBT) 1 155.2 361.2 950 1,534 888 1,203 1,421 1,469
Net income 1 117.2 397.6 732 1,257 688 987.9 1,205 1,272
Net margin 788.86% 2,333.99% 74.09% 128.92% 70.13% 100.32% 120.99% 126.72%
EPS 2 0.6400 2.170 3.930 7.960 4.680 6.965 6.987 7.751
Free Cash Flow 1 - - -131 -237 -206 -99 -221.7 -163
FCF margin - - -13.26% -24.31% -21% -10.05% -22.26% -16.24%
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - - 0.6200 0.6400
Announcement Date 03/02/20 26/02/21 25/02/22 17/02/23 16/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 249 238 239 248 250 246 245 240 250 245 246.7 243.5 253.8 256.3 254.2
EBITDA 1 56.49 71 64 73 81 74 79 76 83 85 86 84 86 - -
EBIT 1 -20.27 7 -1 7 -33 16 23 21 13 28 27.6 25.52 25.02 - -
Operating Margin -8.14% 2.94% -0.42% 2.82% -13.2% 6.5% 9.39% 8.75% 5.2% 11.43% 11.19% 10.48% 9.86% - -
Earnings before Tax (EBT) 1 487 344 582 376 232 92 326 208 262 309 271.9 293.7 258 - -
Net income 1 386.7 299 465 315 178 69 252 162 205 241 204.7 220.9 193.7 - -
Net margin 155.31% 125.63% 194.56% 127.02% 71.2% 28.05% 102.86% 67.5% 82% 98.37% 82.96% 90.7% 76.3% - -
EPS 2 2.110 1.770 2.870 2.050 1.270 0.4700 1.710 1.100 1.390 1.690 1.829 1.917 1.714 1.560 2.060
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 25/02/22 06/05/22 05/08/22 04/11/22 17/02/23 02/05/23 04/08/23 03/11/23 16/02/24 08/05/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 523 3,694 3,862 3,628 3,780 3,599 3,647 3,727
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) -19.09 x -83.15 x 14.63 x 11.09 x 11.22 x 11.62 x 12.01 x 12.9 x
Free Cash Flow 1 - - -131 -237 -206 -99 -222 -163
ROE (net income / shareholders' equity) 1.1% 3.29% 6.2% 13.5% 7.87% 12.5% 12.2% 12.8%
ROA (Net income/ Total Assets) 0.96% 2.37% - 7.83% 4.47% 10.6% 10.5% 11%
Assets 1 12,177 16,813 - 16,055 15,391 9,294 11,446 11,596
Book Value Per Share 2 58.40 68.70 59.40 57.90 62.50 71.30 79.50 93.70
Cash Flow per Share 2 - - - - - 0.1400 0.3100 0.2100
Capex 1 0.5 1.82 134 181 222 185 176 166
Capex / Sales 3.36% 10.67% 13.56% 18.56% 22.63% 18.81% 17.62% 16.54%
Announcement Date 03/02/20 26/02/21 25/02/22 17/02/23 16/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Liberty Broadband Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
53.39 USD
Average target price
67.8 USD
Spread / Average Target
+26.99%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cable Service Providers

1st Jan change Capi.
SHENZHEN TOPWAY VIDEO COMMUNICATION CO., LTD Stock Shenzhen Topway Video Communication Co., Ltd
-48.23% 89Cr
GUANGXI RADIO AND TELEVISION INFORMATION NETWORK CORPORATION LIMITED Stock Guangxi Radio and Television Information Network Corporation Limited
-43.05% 48Cr
JISHI MEDIA CO., LTD. Stock JiShi Media Co., Ltd.
-49.45% 48Cr
HATHWAY CABLE AND DATACOM LIMITED Stock Hathway Cable and Datacom Limited
+2.08% 47Cr
TAIWAN OPTICAL PLATFORM CO., LTD. Stock Taiwan Optical Platform Co., Ltd.
-1.16% 33Cr
DEN NETWORKS LIMITED Stock DEN Networks Limited
-6.87% 31Cr
SHAANXI BROADCAST & TV NETWORK INTERMEDIARY(GROUP)CO.,LTD. Stock Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd.
-47.33% 27Cr
DAFENG TV LTD. Stock Dafeng TV Ltd.
+3.68% 24Cr
GTPL HATHWAY LIMITED Stock GTPL Hathway Limited
-8.39% 24Cr
Cable Service Providers
  1. Stock Market
  2. Equities
  3. LBRD.K Stock
  4. LBRD.A Stock
  5. Financials Liberty Broadband Corporation