EN DE

Cable One, Inc (CABO) Fair Value & Analysis

Communication Services · US · Market cap $243M

CO Cable One, Inc logo Cable One, Inc CABO · US
Price$37.32
Fair Value$44.50
Upside+19.2%
Quality40/100
Watch Cable One, Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -21.9% net margin
High debt · generates free cash flow
Mixed vs. peers (7/13)
Narrow moat 30/100
Evidence: High Range $28.21 – $89.89 Share as image

Fair value as of: Jul 24, 2026

From 15 valuation models · updated 17 days ago

Fair value updated Jul 24, 2026, revised from $44.36 to $44.50 (+0.3%) since Jun 25, 2026. Share price −8.7% over the past month.

Below-average quality, screening 19% undervalued on our models.

What matters now

  • The model range is unusually wide ($28.21 to $89.89). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Our model range runs from $28.21 (bear) to $89.89 (bull), base $44.50. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 40/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$1,985 $36.19 Fair Value $44.50 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

60‑month range $36.19 – $1,985 · fair‑value band $28.21 – $89.89 · the $37.32 price screens below the $44.50 fair value. Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Cable One, Inc (CABO) currently trades at $37.32, while our model-based Fair Value estimate is $44.50, implying the stock looks roughly 19.2% undervalued today. The Quality Score stands at 40/100 (below-average quality), in the Communication Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Cable One, Inc generated revenue of $1.5B at a net margin of -21.9%. Revenue declined 7.3% year over year. It earns a return on equity of -19.9%. Net debt stands at $3.0B. Fundamentals as of Jul 24, 2026

Our scenario range runs from $28.21 (bear case) to $89.89 (bull case); at $37.32, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 79% below its 52-week high, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 32% fair-value upside, at 19%, CABO screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $60.85 $175.32 80
Rev-Margin DCF $26.28 $265.22 $520.73 74
ROIC Compounder $19.43 $73.54 $117.45 72
All 15 models by family
DCF Models
FCF DCF $67.68 $200.20 38
5Y Revenue Exit $26.28 $260.42 $547.99 39
5Y EBITDA Exit $299.50 $745.05 $1,244 41
10Y Revenue Exit $157.52 $379.52 36
10Y EBITDA Exit $134.29 $437.14 $811.68 37
Earnings-Based
EPV $19.43 $73.54 $117.45 59
Dividend Discount
Gordon GGM $21.16 $31.18 $40.11 70
DDM Multi-Stage $21.16 $28.60 $35.24 61
Multiples
EV/EBIT $410.20 $690.76 $971.31 53
EV/EBITDA $736.90 $1,126 $1,516 54
EV/Revenue $124.34 $362.54 $600.74 43
Asset-Based
NCAV (Graham) $126.36 $169.32 $252.72 50
Growth DCF
Growth DCF $60.85 $175.32 80
Rev-Margin DCF $26.28 $265.22 $520.73 74
Economic Profit
ROIC Compounder $19.43 $73.54 $117.45 72

Widest divergence: Multiples ($690.76) versus Dividend Discount ($28.60). Highest evidence: Growth DCF (80).

Notify me when CABO reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $1.5B
Revenue growth (YoY) -7.3%
Net margin -21.9%
Return on equity -19.9%
Free cash flow $278M FY2025
Operating margin 25.3%
More key figures
EPS (TTM) $-57.55
EPS growth (YoY) +1,230%
Net debt $3.0B FY2025

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 40/100

Of which business quality 39 · Market factors (momentum, volatility) 14

Profitability 7
Margins and returns on capital today
Quality Growth 13
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 11
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 49
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 88
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Cable One, Inc., together with its subsidiaries, provides data, video, and voice services to residential and business customers in the United States. The company offers residential data services, a service to enhance Wi-Fi signal throughout the home, as well as expert technology support and network security services.

Full company description

Cable One, Inc., together with its subsidiaries, provides data, video, and voice services to residential and business customers in the United States. The company offers residential data services, a service to enhance Wi-Fi signal throughout the home, as well as expert technology support and network security services. It also provides various residential video services from basic video service to digital services with access to hundreds of channels. In addition, the company offers Sparklight TV, an IPTV video service and a cloud-based digital video recorder (DVR) service that allows customers to stream video channels from the cloud through a new app on supported devices, such as the Amazon Firestick, Apple TV, and Android-based smart televisions that does not require the use of a set-top box. Further, it provides traditional telecommunications services; residential voice services; fiber optic-based products include dark fiber, E-Line, E-Lan and E-Access ethernet services; and network-to-network interface connections. Additionally, it provides data, voice, and video products to business customers, including small to mid-markets, enterprises, and wholesale and carrier customers. Cable One, Inc. was incorporated in 1980 and is headquartered in Phoenix, Arizona.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Cable One, Inc reported revenue of $1.5B in FY2025 versus $1.6B in FY2021, a compound −1.7%/yr. Reported net income was −$356M in FY2025.

Growth Quality 28/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$1.5B
Latest YoY
−4.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−4.2%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.5%
Avg. growth/yr (13Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.9%
Revenue −1.7%/yr
FY21 $1.6B
FY22 $1.7B
FY23 $1.7B
FY24 $1.6B
FY25 $1.5B
Net income
FY21 $292M
FY22 $213M
FY23 $267M
FY24 $14.5M
FY25 −$356M
Character of growth · EPS growth decomposed (2014-2025) +2.7 % p.a.
Revenue per share +8.5 pp

of which total revenue +8.5 pp · buybacks/dilution +0.0 pp

EBIT margin +4.2 pp
Tax rate +1.7 pp
Residual (interest, one-offs) −11.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch CABO: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Cable One, Inc Fair Value". https://www.fairvalue-calculator.com/stock/CABO

Peer Group

Telecom Services · 250 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 40 · Bottom 25%
Fair Value upside +19% · Above median
Return on assets 4% · Above median
Net margin (TTM) -22% · Bottom 25%
Operating margin (TTM) 25% · Top 25%
Revenue growth -7% · Bottom 25%
Debt / equity 1.81× · Higher than 75% of peers

Valuation Multiples vs Telecom Services median · lower = cheaper

P/B 0.17× · Cheaper than 75% of peers
P/S (TTM) 0.17× · Cheaper than 75% of peers
P/FCF 0.9× · Cheaper than median
EV/EBITDA 3.8× · Cheaper than 75% of peers
PEG 5.11× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 59 · sector 29
FUTURE 0 · sector 15
PAST 0 · sector 28
HEALTH 9 · sector 88
DIVIDEND 0 · sector 73

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Telecom Services stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥89.98 ¥109.88 +22%
T-Mobile US, Inc TMUS $187.61 $172.67 -8%
Bharti Airtel Limited BHARTIARTL ₹1,922 ₹941.55 -51%
China Telecom Corporation 601728 ¥6.01 ¥8.36 +39%
América Móvil, S.A. AMXB 23.07 MXN 30.35 MXN +32%
Vodafone Group VODN 259.50 MXN 507.27 MXN +95%
Advanced Info Service Public Company ADVANC 379.00 THB 286.77 THB -24%
Chunghwa Telecom Co 2412 133.50 TWD 100.00 TWD -25%
China Unicom (Hong Kong) Limited 0762 HK$6.50 HK$13.03 +100%
Telefónica, S.A TEFN 75.67 MXN 111.01 MXN +47%

Compare Cable One, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Cable One, Inc (CABO) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of $44.50 versus a price of $37.32, about +19% (undervalued).
What is the fair value of CABO?
Our model-based fair value for Cable One, Inc is $44.50 (as of Jul 24, 2026), built from audited fundamentals. The current price is $37.32.
What is the quality score of CABO?
Cable One, Inc has a Quality Score of 40/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Cable One, Inc (CABO)?
Cable One, Inc reported trailing-twelve-month revenue of about $1.5B (latest available figure, as of Jul 24, 2026).
What is the net profit margin of CABO?
The net profit margin of Cable One, Inc is about -21.9%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Cable One, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.