Previous Close | $14.78 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Shenandoah Telecommunications Company (Shentel) operates as a diversified telecommunications provider, primarily serving rural and suburban markets in the Mid-Atlantic U.S. The company generates revenue through broadband internet, digital TV, and voice services, leveraging a hybrid fiber-coaxial and fixed wireless network. Shentel also provides fiber-optic solutions for enterprise customers, positioning itself as a regional leader in high-speed connectivity. Its market strategy focuses on underserved areas, where competition from larger carriers is limited, allowing for stable pricing and customer retention. The company’s recent investments in network expansion and technology upgrades aim to enhance service quality and capture growth in demand for reliable broadband. Shentel’s competitive edge lies in its localized customer service and infrastructure ownership, which supports long-term margins and market share stability.
In FY 2024, Shentel reported revenue of $328.1 million, with net income of $190.4 million, reflecting strong profitability. Diluted EPS stood at $3.54, supported by disciplined cost management and operational efficiency. Operating cash flow was $62.6 million, though capital expenditures of $319.1 million indicate aggressive infrastructure investment. The company’s focus on high-margin services and scalable network assets contributes to its robust financial performance.
Shentel’s earnings power is underscored by its ability to monetize broadband demand in niche markets, yielding consistent profitability. The company’s capital efficiency is tempered by significant capex for network upgrades, but these investments are expected to drive future revenue growth. Operating cash flow coverage of capex remains a focus, with management prioritizing sustainable expansion over short-term returns.
Shentel maintains a balanced financial position, with $46.3 million in cash and equivalents against $432.3 million in total debt. The debt level reflects strategic borrowing to fund infrastructure projects, but the company’s profitability and stable cash flows mitigate liquidity risks. Shareholders’ equity remains healthy, supporting further growth initiatives without overleveraging.
Shentel’s growth is driven by broadband adoption and network expansion, with revenue trends reflecting steady demand. The company pays a modest dividend of $0.10 per share, signaling a preference for reinvesting earnings into growth. Future dividend increases may hinge on capex moderation and sustained cash flow generation.
The market values Shentel’s regional monopoly-like position and infrastructure assets, though its valuation reflects execution risks tied to capex. Investors likely anticipate margin expansion as network investments mature, with earnings growth dependent on subscriber acquisition and pricing power.
Shentel’s localized focus and infrastructure ownership provide durable competitive advantages. The outlook is positive, with broadband demand tailwinds and operational efficiency gains expected to offset capex pressures. Strategic partnerships or acquisitions could further solidify its market position.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |