0.36%
-16.05%
-10.99%
-26.46%
-44.62%
-80.32%
-82.16%

Company Description

Cable One, Inc., together with its subsidiaries, provides data, video, and voice services in the United States.The company offers residential data services, a service to enhance Wi-Fi signal throughout the home.It also provides residential video services, such as local networks; local community programming that includes governmental and public access; and other channels, as well as digital video services, including national and regional cable networks, music channels, and an interactive and electronic programming guide with parental controls.


In addition, the company offers premium channels that offer movies, original programming, live sporting events, and concerts and other features; and advanced video services, such as whole-home DVRs and high-definition set-top boxes, as well as TV Everywhere product, which enables its video customers to stream various channels and shows to mobile devices and computers.Further, it provides residential voice services comprising local and long-distance calling, voicemail, call waiting, three-way calling, caller ID, anonymous call rejection, and other features, as well as international calling by the minute services.Additionally, the company offers data, voice, and video products to business customers, including small to mid-markets, enterprises, and wholesale and carrier customers.


As of December 31, 2021, it served approximately 1.2 million residential and business customers in 24 states through its Sparklight, Fidelity, and Clearwave brands.Cable One, Inc.was incorporated in 1980 and is headquartered in Phoenix, Arizona.

Market Data

Last Price 304.01
Change Percentage 0.36%
Open 306.11
Previous Close 302.91
Market Cap ( Millions) 1708
Volume 107956
Year High 542.8
Year Low 300.4
M A 50 373.83
M A 200 367.4

Financial Ratios

FCF Yield 27.59%
Dividend Yield 3.88%
ROE 13.31%
Debt / Equity 185.51%
Net Debt / EBIDTA 394.09%
Price To Book 0.91
Price Earnings Ratio 6.72
Price To FCF 3.62
Price To sales 1.06
EV / EBITDA 6.0

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Residential - Data

Expected Growth : 8.23 %

What the company do ?

Residential - Data from Cable One, Inc. provides high-speed internet and data services to residential customers, offering various plans and speeds to meet their online needs.

Why we expect these perspectives ?

Cable One's 8.23% residential growth driven by increasing demand for high-speed internet, bundling strategies, and expansion into new markets. Additionally, investments in network upgrades and customer service improvements have enhanced the customer experience, leading to increased customer retention and acquisition.

Segment nΒ°2 -> Business Services

Expected Growth : 7.4 %

What the company do ?

Business Services from Cable One, Inc. offer customized internet, phone, and TV solutions for businesses, providing reliable connectivity and communication tools to enhance productivity.

Why we expect these perspectives ?

Cable One's Business Services segment growth of 7.4% is driven by increasing demand for high-speed data and voice services from small and medium-sized businesses, as well as large enterprises. Additionally, the company's fiber-optic network expansion and strategic acquisitions have enhanced its service offerings, leading to higher revenue growth.

Segment nΒ°3 -> Residential - Video

Expected Growth : 3.37 %

What the company do ?

Residential - Video from Cable One, Inc. offers TV services with various channels, on-demand content, and streaming capabilities to residential customers.

Why we expect these perspectives ?

The 3.37% growth in Residential - Video from Cable One, Inc. is driven by increasing demand for high-speed internet and video streaming services, fueled by the rise of online content providers such as Netflix and Hulu. Additionally, Cable One's strategic investments in network upgrades and customer service improvements have contributed to the growth.

Segment nΒ°4 -> Other

Expected Growth : 7.4 %

What the company do ?

Other from Cable One, Inc. refers to miscellaneous revenue streams, including advertising, data services, and other non-subscription based services.

Why we expect these perspectives ?

Cable One, Inc.'s 7.4% growth is driven by increasing demand for high-speed data and video services, strategic acquisitions, and expansion into new markets. Additionally, the company's focus on providing premium services, such as business and residential fiber-based solutions, contributes to its growth momentum.

Segment nΒ°5 -> Residential - Voice

Expected Growth : 4.83 %

What the company do ?

Residential - Voice from Cable One, Inc. offers home phone services with features like unlimited local and long-distance calling, voicemail, and caller ID.

Why we expect these perspectives ?

Cable One's Residential - Voice segment growth of 4.83% is driven by increasing demand for bundled services, expansion into new markets, and strategic pricing initiatives. Additionally, investments in network infrastructure and customer service improvements have enhanced the overall customer experience, leading to increased adoption and retention rates.

Cable One, Inc. Products

Product Range What is it ?
Sparklight Internet High-speed internet services for residential and business customers, offering speeds up to 1 Gbps
Sparklight TV Digital TV services offering a range of channels, On Demand content, and streaming capabilities
Sparklight Phone Voice over Internet Protocol (VoIP) phone services for residential and business customers
Business Internet Dedicated internet services for businesses, offering high-speed connections and customized solutions
Business Phone Customized phone solutions for businesses, including VoIP and SIP trunking services
Managed Wi-Fi Secure and reliable Wi-Fi solutions for businesses, including network design and management

Cable One, Inc.'s Porter Forces

Cable One, Inc. faces moderate threat from substitutes due to the availability of alternative internet and TV services from competitors such as satellite TV providers and streaming services.

Cable One, Inc. has a diverse customer base, which reduces the bargaining power of individual customers. Additionally, the company's services are often bundled, making it difficult for customers to negotiate prices.

Cable One, Inc. relies on a few large suppliers for its network equipment and infrastructure. While the company has some bargaining power due to its size, suppliers still have some leverage to negotiate prices.

The threat of new entrants is low due to the high barriers to entry in the cable and internet services industry. New entrants would need to invest heavily in infrastructure and network development.

The cable and internet services industry is highly competitive, with several established players competing for market share. Cable One, Inc. faces intense rivalry from competitors such as Comcast and Charter Communications.

Capital Structure

Value
Debt Weight 66.12%
Debt Cost 5.95%
Equity Weight 33.88%
Equity Cost 7.92%
WACC 6.62%
Leverage 195.19%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
TDS Telephone and Data Systems, Inc., a telecommunications company, provides communications services in the United States. It operates through two segments: UScellular and TDS Telecom. The company offers wireless solutions to …
ATNI ATN International, Inc., through its subsidiaries, provides telecommunications services. It operates in three segments: International Telecom, US Telecom, and Renewable Energy. The International Telecom segment provides fixed data and voice; …
CXDO Crexendo, Inc. provides cloud communication, unified communications as a service, call center, collaboration, and other cloud business services for businesses in the United States, Canada, and internationally. It operates through …
CNSL Consolidated Communications Holdings, Inc., together with its subsidiaries, provides broadband and business communication solutions for consumer, commercial, and carrier channels in the United States. It offers high-speed broadband Internet access …
SHEN Shenandoah Telecommunications Company, together with its subsidiaries, provides a range of broadband communication services and cell tower colocation space in the Mid-Atlantic portion of the United States. Its Broadband segment …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
304.01$
Current Price
304.01$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Cable One Logo
Cable One
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

TDS Logo
TDS
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

Consolidated Communications Holdings Logo
Consolidated Communications Holdings
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Shentel Logo
Shentel
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

ATN International Logo
ATN International
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Crexendo Logo
Crexendo
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->