US · CABO
Cable One, Inc.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Phoenix, AZ 85012
- Website
- cableone.biz
Price · as of 2025-12-31
$75.01
Market cap 540.7M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $453.27 | +504.28% |
| Intrinsic Value(DCF) | $139.35 | +85.78% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $258.04 | $171.60 | |||
| 2015 | $389.64 | $927.36 | $45.79 | $0.00 | $109.12 |
| 2016 | $575.42 | $414.99 | $87.02 | $60.52 | $166.42 |
| 2017 | $653.60 | $455.23 | $327.27 | $195.63 | $1,012.84 |
| 2018 | $845.77 | $567.82 | $460.22 | $137.96 | $557.26 |
| 2019 | $1,478.96 | $863.81 | $424.26 | $101.60 | $526.38 |
| 2020 | $1,734.38 | $1,020.90 | $687.53 | $295.36 | $1,083.53 |
| 2021 | $1,364.67 | $885.05 | $730.61 | $221.43 | $1,377.64 |
| 2022 | $608.77 | $630.05 | $412.54 | $149.26 | $508.44 |
| 2023 | $435.62 | $578.31 | $191.73 | $178.61 | $262.44 |
| 2024 | $277.65 | $466.88 | $139.44 | $0.00 | $6.65 |
| 2025 | $101.14 | $453.27 | $164.64 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Cable One, Inc.'s (CABO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $453.27
- Current price
- $75.01
- AI upside
- +504.28%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$139.35
+85.78% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CABO | Cable One, Inc. | $75.01 | 540.7M | +504% | +86% | — | — | -1.60 | 0.40 | 0.38 | 16.74 | — | -0.41 | 51.34% | 26.50% | -23.74% | -22.07% | 6.57% | -5.88% | 2.23 | 3.06 | 0.40 | 0.28 | 14.10 | -255000.00% | -495.00% | -2639.00% | 48.75% | 0.74 | 5.72% | 3.02% | -4.80% | 73.70% | 9.08 | 12.99 | 2.41 | 0.82 |
| ASST | Strive, Inc. | $7.94 | 20.84M | +10,718% | -49% | — | — | 0.00 | 0.03 | 0.15 | 0.40 | — | 0.04 | 99.57% | -1010.91% | -1009.32% | -756.01% | -10336.41% | -685.81% | 0.00 | — | 6.26 | 6.17 | 0.42 | -227.00% | 12867.00% | 2823.00% | -5142.89% | -11.37 | -7908.94% | 0.00% | 0.00% | 0.00% | 0.40 | 0.52 | -4.05 | -10.62 |
| ATUS | Altice USA, Inc. | $1.80 | 838.28M | +2,004% | -46% | — | — | -14.45 | -2.41 | 0.13 | 7.88 | — | -0.05 | 67.65% | 18.76% | -1.15% | 17.56% | 6.49% | -0.25% | -53.94 | 0.95 | 0.32 | 0.26 | 7.54 | -28333.00% | -306.00% | 2287.00% | 13.21% | 0.70 | 0.61% | 0.00% | 0.00% | 0.00% | 15.59 | 175.29 | 2.92 | 0.39 |
| DLX | Deluxe Corporation | $27.75 | 1.25B | +150% | -38% | — | -41% | 14.85 | 1.85 | 0.59 | 6.61 | 28.26 | -1.16 | 53.01% | 12.26% | 3.99% | 13.08% | 8.89% | 3.00% | 2.26 | 2.14 | 1.04 | 0.82 | 3.27 | 5254.00% | 54.00% | 7549.00% | 13.84% | 0.42 | 8.61% | 4.36% | 64.70% | 27.41% | 9.58 | 14.29 | 1.17 | 1.66 |
| EVER | EverQuote, Inc. | $15.80 | 576.9M | +446% | +4,364% | +25% | +680% | 5.82 | 2.43 | 0.83 | 7.39 | 2.92 | 2.67 | 97.20% | 9.61% | 14.34% | 53.19% | 73.11% | 68.48% | 0.01 | — | 0.96 | 0.96 | -1.41 | 19886.00% | 3845.00% | 4463.00% | 15.64% | 1.09 | 99.20% | 0.00% | 0.00% | 3.64% | 7.28 | 5.37 | 0.70 | 13.87 |
| FVRR | Fiverr International Ltd. | $10.83 | 399.98M | +330% | -11% | -1% | -6% | 18.07 | 0.92 | 0.88 | 7.23 | 108.42 | 1.52 | 80.70% | -0.27% | 4.87% | 5.42% | -0.54% | 2.39% | 0.01 | — | 1.94 | 1.29 | -9.15 | 1667.00% | 1007.00% | 2712.00% | 27.41% | 0.42 | 53.41% | 0.00% | 0.00% | 128.17% | -83.07 | 0.94 | 0.23 | 1.10 |
| GETY | Getty Images Holdings, In… | $0.78 | 323.54M | +3,496% | +56% | — | +29% | 21.56 | 1.27 | 0.91 | 7.45 | 20.98 | -0.69 | 73.06% | 19.25% | 4.21% | 6.06% | 4.27% | 1.53% | 2.02 | 1.38 | 0.79 | 0.72 | 4.41 | 10277.00% | 248.00% | -1961.00% | 7.15% | 0.26 | 3.17% | 0.00% | 0.00% | 8.68% | 11.53 | 34.25 | 2.22 | 0.16 |
| RBBN | Ribbon Communications Inc… | $2.23 | 393.82M | +1,194% | -52% | -12% | -6% | 10.80 | 0.95 | 0.51 | 6.89 | — | 89.99 | 46.99% | 2.45% | 4.69% | 9.29% | 1.46% | 3.34% | 0.18 | 0.47 | 1.44 | 1.04 | -0.26 | -17097.00% | 128.00% | -481.00% | 6.09% | 0.16 | 4.60% | 0.00% | 0.00% | 74.89% | 19.95 | 15.83 | 0.49 | -0.55 |
| SHEN | Shenandoah Telecommunicat… | $13.63 | 748.26M | +41% | -45% | -43% | — | — | 0.87 | 2.13 | 11.67 | — | 1.05 | 26.86% | -6.17% | -11.01% | 0.00% | -1.26% | 0.00% | 0.71 | -0.87 | 0.90 | 0.73 | 5.04 | -12006.00% | 908.00% | 784.00% | -36.22% | 0.76 | -20.01% | 0.84% | — | 0.84% | -60.90 | -4.86 | 3.75 | 0.59 |
| SIFY | Sify Technologies Limited | $15.67 | 1.13B | -72% | -82% | -84% | — | 14.09 | 1.58 | 0.80 | 8.04 | — | 1.64 | 37.53% | 5.66% | -1.97% | 11.81% | 4.53% | 2.93% | 1.96 | 0.82 | 0.96 | 0.68 | 4.27 | -52093.00% | 1193.00% | -5038.00% | -11.54% | 0.31 | -7.37% | 0.07% | 1.00% | 0.07% | 28.81 | -17.72 | 1.63 | 0.72 |
| SSTK | Shutterstock, Inc. | $16.80 | 597.19M | +184% | -11% | — | +5% | -36.26 | 1.00 | 0.59 | 3.59 | -152.60 | -2.78 | 58.15% | 11.11% | 4.60% | -2.91% | 9.24% | -1.20% | 0.55 | 6.54 | 0.54 | 0.46 | 0.69 | 2376.00% | 584.00% | -94996.00% | 21.32% | 0.27 | 17.22% | 8.01% | -290.50% | 18.37% | 6.55 | 5.82 | 0.73 | 1.54 |
About Cable One, Inc.
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.
- CEO
- Todd Koetje
- Employees
- 2.82K
- Beta
- 0.75
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($139.35 ÷ $75.01) − 1 = +85.78% (DCF, example).