Liberty Broadband Corp. (LBRDB) intrinsic value & 10-year financials
Liberty Broadband Corp. (LBRDB) has a Graham intrinsic value of $201.95 per share.
- Graham intrinsic value
- $201.95
- Revenue (FY2025)
- —
- Revenue growth (10-yr CAGR)
- 54.9%
- ROIC (10-yr avg)
- -0.1%
- Free cash flow (FY2025)
- —
LBRDB 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | — | -$2.7B | — | — | — | -0.3% |
| FY2024 | $1.0B | $869.0M | $6.08 | -$143.0M | 9.1% | 0.6% |
| FY2023 | $981.0M | $688.0M | $4.68 | -$206.0M | 7.4% | 0.5% |
| FY2022 | $975.0M | $1.3B | $7.96 | -$237.0M | -4.0% | -0.2% |
| FY2021 | $988.0M | $732.0M | $3.93 | -$131.0M | -9.9% | -0.5% |
| FY2020 | $50.7M | $397.6M | $2.17 | -$97.6M | -117.6% | -0.4% |
| FY2019 | $14.9M | $117.2M | $0.64 | -$38.1M | -197.0% | -0.2% |
| FY2018 | $22.3M | $70.0M | $0.38 | -$26.3M | -54.0% | -0.1% |
| FY2017 | $13.1M | $2.0B | $11.10 | -$30.1M | -194.6% | -0.2% |
| FY2016 | $30.6M | $917.3M | $6.00 | -$12.2M | -69.2% | -0.1% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Liberty Broadband Corp revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Liberty Broadband Corp has historically struggled to out-earn its cost of capital, averaging just -0.1% ROIC.
Over the decade, Liberty Broadband Corp shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Liberty Broadband Corp is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $201.95 per share.