US · WOW
WideOpenWest, Inc.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Englewood, CO 80111
- Website
- wowway.com
Price · as of 2024-12-31
—
Market cap 441.57M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.40 | — |
| Intrinsic Value(DCF) | $1.82 | — |
| 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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $0.00 | $3.00 | |||
| 2017 | $9.25 | $33.28 | $1.91 | $2.65 | $8.71 |
| 2018 | $7.50 | $20.30 | $0.00 | $0.00 | $0.00 |
| 2019 | $5.19 | $25.24 | $0.00 | $0.00 | $3.41 |
| 2020 | $17.30 | $30.25 | $0.00 | $0.00 | $1.47 |
| 2021 | $17.58 | $86.00 | $2.66 | $0.03 | $22.45 |
| 2022 | $9.65 | $29.21 | $0.54 | $4.02 | $0.00 |
| 2023 | $3.47 | $87.38 | $0.00 | $0.00 | $0.00 |
| 2024 | $4.54 | $23.40 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates WideOpenWest, Inc.'s (WOW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.40
- Current price
- —
- 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
$1.82
— 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 |
| WOW | WideOpenWest, Inc. | $5.15 | 441.57M | +354% | -65% | — | — | -6.32 | 1.78 | 0.59 | 6.34 | — | -21.99 | 59.30% | 1.03% | -9.32% | -25.18% | 0.39% | -3.88% | 4.98 | 0.07 | 0.61 | 0.40 | 4.62 | -7960.00% | -813.00% | -6106.00% | -14.02% | 0.89 | -4.34% | 0.00% | 0.00% | 0.40% | 211.04 | -26.33 | 2.17 | 0.51 |
| ADV | Advantage Solutions Inc. | $1.23 | 400.91M | +1,690% | -48% | — | -92% | -1.36 | 0.69 | 0.14 | -22.80 | -0.33 | -0.49 | 14.22% | -8.27% | -9.17% | -40.82% | -9.78% | -10.99% | 2.32 | -2.01 | 1.98 | 1.84 | -17.06 | 41000.00% | -856.00% | -7980.00% | 7.32% | 0.20 | 1.46% | 0.00% | 0.00% | 56.29% | -6.95 | 54.26 | 0.57 | -0.05 |
| ATEX | Anterix Inc. | $18.81 | 352.5M | +666% | -21% | -71% | — | -45.44 | 3.30 | 85.69 | -9.79 | -185.56 | -7.14 | 100.00% | -194.23% | -188.56% | -7.16% | -10.49% | -3.46% | 0.03 | — | 2.23 | 2.11 | 0.87 | 2449.00% | 4390.00% | -29244.00% | -9.18% | -1.08 | -42.50% | 0.00% | 0.00% | 1.63% | -40.53 | -10.01 | 78.73 | 0.13 |
| ATNI | ATN International, Inc. | $14.50 | 221.23M | +195% | -48% | -40% | — | -8.97 | 0.58 | 0.39 | 6.27 | -22.89 | 0.80 | 56.64% | -0.11% | -3.63% | -6.18% | -0.04% | -1.81% | 1.42 | -0.02 | 1.16 | 0.81 | 4.29 | 3920.00% | -435.00% | -13284.00% | 5.94% | 0.48 | 1.50% | 5.13% | -46.10% | 8.63% | -1141.33 | 53.47 | 1.24 | 0.91 |
| BOC | Boston Omaha Corporation | $12.53 | 386.84M | +108% | -54% | -13% | — | 132.57 | 0.84 | 4.13 | 14.12 | — | 1.53 | 68.28% | -7.82% | -1.19% | 0.63% | -1.57% | 0.45% | 0.19 | -5.30 | 2.14 | 1.81 | 2.20 | -8217.00% | 1249.00% | -6939.00% | -2.45% | 0.39 | -2.03% | 0.00% | 0.00% | 4.11% | -54.35 | -41.99 | 4.25 | 1.82 |
| GTN | Gray Media, Inc. | $4.52 | 418.1M | +435% | +50% | — | +21% | -6.01 | 0.18 | 0.17 | 0.36 | — | 85.20 | 96.64% | 12.67% | -2.75% | -2.96% | 5.36% | -0.81% | 0.03 | 0.83 | 1.27 | 1.12 | -0.50 | -12619.00% | -1507.00% | -7023.00% | 35.41% | 0.56 | 3.29% | 6.46% | -38.80% | 1151.82% | 0.55 | 1.18 | 0.07 | 0.64 |
| MCS | The Marcus Corporation | $15.41 | 483.53M | +103% | -54% | -6% | -70% | — | 1.13 | 0.68 | 6.67 | — | 1.36 | 102.57% | 2.93% | 1.67% | 0.00% | 3.12% | 0.00% | 0.49 | 0.77 | 0.40 | 0.26 | 1.85 | -27083.00% | 311.00% | -9600.00% | 0.19% | 0.52 | 0.14% | 0.00% | — | 21.69% | 32.27 | 725.51 | 0.95 | 1.63 |
| NCMI | National CineMedia, Inc. | $4.33 | 405.85M | — | +4,510% | — | — | — | — | — | — | — | — | 0.00% | 0.00% | 0.00% | — | — | — | 0.05 | — | 2.42 | 2.18 | — | — | — | — | — | 0.00 | — | — | — | — | — | — | — | — |
| PERI | Perion Network Ltd. | $9.26 | 417.04M | +389% | -25% | -28% | -94% | -46.38 | 0.54 | 0.84 | 23.49 | — | 1.15 | 30.45% | -3.09% | -1.80% | -1.13% | -3.50% | -0.87% | 0.06 | — | 2.76 | 2.66 | -11.91 | -17600.00% | -1171.00% | 5686866.00% | 10.37% | 0.22 | 9.83% | 0.00% | 0.00% | 19.35% | -7.09 | 2.52 | 0.22 | 2.08 |
| THRY | Thryv Holdings, Inc. | $7.22 | 314.71M | +510% | -85% | -58% | -62% | 379.38 | 0.53 | 0.15 | 1.54 | — | -1.89 | 67.86% | 7.22% | 4.30% | 0.15% | 16.19% | 0.04% | 0.08 | 2.42 | 1.00 | 0.82 | 0.08 | -10034.00% | -475.00% | -4464.00% | 26.73% | 0.35 | 8.89% | 0.00% | 0.00% | 237.77% | 2.17 | 3.96 | 0.16 | 0.40 |
| TTGT | TechTarget, Inc. | $5.30 | 378.89M | +3,598% | +346% | -91% | — | -3.58 | 0.27 | 1.47 | -8.16 | — | -1.99 | 62.35% | -41.81% | -41.02% | -13.02% | -10.85% | -7.88% | 0.28 | -6.71 | 0.85 | 0.81 | -2.60 | -263125.00% | 1301.00% | -22378.00% | -17.10% | -0.12 | -7.23% | 0.00% | 0.00% | 10.62% | -4.21 | -7.00 | 1.76 | 0.23 |
About WideOpenWest, Inc.
WideOpenWest, Inc. provides high speed data, cable television, and digital telephony services to residential and business services customers in the United States. Its video services include basic cable services that comprise local broadcast television and local community programming; digital cable services; WOW tv+ that offers traditional cable video and cloud DVR functionality, voice remote with Google Assistant, and Netflix integration along with access to various streaming services and apps through the Google Play Store; and ultra-video products, as well as offers commercial-free movies, TV shows, sports, and other special event entertainment programs. The company's telephony services consist of local and long-distance telephone services; business telephony and data services include fiber based, office-to-office metro Ethernet, session initiated protocol trunking, colocation infrastructure, cloud computing, managed backup, and recovery services. As of December 31, 2021, it served approximately 1.9 million home and business, and 532,900 customers in the states of Alabama, Florida, Georgia, Michigan, South Carolina, and Tennessee. The company was formerly known as WideOpenWest Kite, Inc. and changed its name to WideOpenWest, Inc. in March 2017. WideOpenWest, Inc. was founded in 2001 and is based in Englewood, Colorado.
- CEO
- Teresa L. Elder
- Employees
- 1.32K
- Beta
- 0.83
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.82 ÷ —) − 1 = — (DCF, example).