US · GLIBA
GCI Liberty, Inc.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Englewood, CO 80112
- Website
- gciliberty.com
Price · as of 2025-12-31
$34.46
Market cap 1.23B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| 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 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | |||||
| 2025 | $39.37 |
AI valuation
Our deep-learning model estimates GCI Liberty, Inc.'s (GLIBA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $34.46
- AI upside
- —
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
—
— 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 |
| GLIBA | GCI Liberty, Inc. | $34.46 | 1.23B | — | — | — | — | -3.95 | 0.72 | 1.17 | 4.43 | — | 2.42 | 29.73% | 17.02% | -29.54% | — | — | — | 0.68 | 3.96 | 3.14 | 2.88 | 1.66 | — | — | — | 10.00% | 1.89 | — | 0.00% | 0.00% | 0.00% | 10.95 | 15.98 | 1.86 | 0.78 |
| ATUS | Altice USA, Inc. | $2.15 | 1.01B | +1,661% | -54% | — | — | -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 |
| CABO | Cable One, Inc. | $143.42 | 807.31M | +216% | -3% | — | — | -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 |
| CRTO | Criteo S.A. | $22.28 | 1.19B | +255% | -45% | +15% | +8% | 6.39 | 0.83 | 0.49 | 2.22 | 16.19 | 2.07 | 53.96% | 10.42% | 7.43% | 13.59% | 16.78% | 6.69% | 0.13 | 116.21 | 1.27 | 1.21 | -0.58 | 3947.00% | 60.00% | 1580.00% | 21.84% | 0.37 | 23.52% | 0.00% | 0.00% | 16.88% | 3.65 | 3.55 | 0.38 | 2.28 |
| GIBO | GIBO Holdings Limited | $2.08 | 1.1B | — | — | — | — | -2.39 | 0.70 | 1.98 | -3.00 | — | 0.70 | 85.44% | -82.88% | 0.88% | -54.64% | -57.71% | -41.32% | 0.01 | — | 0.07 | 0.00 | -0.06 | -34788.00% | — | -4684.00% | -10.75% | 0.89 | -14.83% | 0.00% | 0.00% | 11.09% | -2.44 | -9.47 | 2.02 | -0.05 |
| GOGO | Gogo Inc. | $8.76 | 1.17B | +381% | +7,508% | — | +20% | 49.15 | 6.28 | 0.70 | 9.03 | — | -1.86 | 59.06% | 12.53% | 1.42% | 15.16% | 6.07% | 1.02% | 8.82 | 1.67 | 1.60 | 0.88 | 4.94 | -1000.00% | 10474.00% | 13324.00% | 10.25% | 0.46 | 7.19% | 0.00% | 0.00% | 16.77% | 12.29 | 21.53 | 1.54 | 0.18 |
| IDT | IDT Corporation | $51.45 | 1.3B | +46% | -51% | -56% | -40% | 14.46 | 3.85 | 0.95 | 7.25 | 78.16 | 4.29 | 36.23% | 8.15% | 6.18% | 29.43% | 142.58% | 13.80% | 0.01 | — | 1.78 | 1.01 | -1.77 | 1850.00% | 213.00% | 7934.00% | 9.06% | 0.43 | 196.84% | 0.47% | 6.80% | 7.23% | 9.18 | 8.67 | 0.75 | 5.66 |
| MOMO | Hello Group Inc. | $6.76 | 1.19B | +44% | -10% | -36% | — | 9.28 | 0.84 | 0.91 | 4.02 | — | 0.86 | 38.96% | 14.51% | 9.84% | 8.95% | 9.91% | 6.01% | 0.40 | 11.99 | 1.88 | 0.99 | 0.23 | -4329.00% | -1198.00% | -2037.00% | 14.04% | 0.26 | 15.87% | 7.42% | 68.90% | 19.84% | 5.27 | 5.97 | 0.76 | 2.56 |
| SBGI | Sinclair, Inc. | $13.63 | 949.25M | +272% | -54% | — | -76% | -11.04 | 2.47 | 0.35 | 8.40 | — | -0.61 | 36.13% | 4.86% | -3.53% | -19.30% | 2.41% | -1.67% | 10.20 | 0.39 | 2.42 | 2.21 | 6.47 | -13433.00% | -1068.00% | 125000.00% | 17.28% | 0.27 | 4.57% | 6.31% | -69.70% | 6.31% | 30.82 | 25.11 | 1.50 | 0.90 |
| TBLA | Taboola.com Ltd. | $3.71 | 1.1B | +1,410% | +7,731% | -51% | +586% | 19.64 | 1.09 | 0.52 | 7.71 | — | 2.92 | 29.79% | 2.30% | 2.21% | 5.12% | 4.44% | 3.01% | 0.21 | 9.38 | 1.04 | 0.89 | 0.53 | -129266.00% | 18767.00% | 957.00% | 16.60% | 0.39 | 16.49% | 0.00% | 0.00% | 0.00% | 24.02 | 6.47 | 0.55 | 2.04 |
| TV | Grupo Televisa, S.A.B. | $2.82 | 1.54B | +283% | -17% | +17% | — | -2.37 | 0.19 | 0.32 | 4.38 | -178.22 | 0.29 | 33.96% | -4.53% | -13.24% | -7.50% | -1.63% | -3.23% | 1.06 | -0.35 | 2.49 | 1.97 | 3.38 | 133.00% | -598.00% | -169506.00% | 111.55% | 1.18 | 12.71% | 5.18% | -12.30% | 13.36% | -28.57 | 3.67 | 1.29 | 1.11 |
About GCI Liberty, Inc.
Operates communications businesses, primarily via GCI Holdings—Alaska’s largest provider of data, wireless, video, voice, and managed services—and holds interests in Charter Communications and Liberty Broadband
- CEO
- Ronald A. Duncan
- Employees
- 84
- Beta
- -0.05
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $34.46) − 1 = — (DCF, example).