Liberty Broadband Corp (NASDAQ: LBRDA)

Sector: Communication Services Industry: Telecom Services CIK: 0001611983
Market Cap 7.87 Bn
P/B 1.38
P/E -2.94
P/S 0.00
ROIC (Qtr) -0.31
Div Yield % 0.00
Rev 1y % (Qtr) 0.00
Total Debt (Qtr) 1.75 Bn
Debt/Equity (Qtr) 0.31
Add ratio to table...

About

Liberty Broadband Corp, with ticker symbol LBRDA, operates in the telecommunications industry, with its main business activities revolving around providing data, wireless, video, voice, and managed services. The company operates primarily through its wholly-owned subsidiary, GCI Holdings, LLC, and an equity method investment in Charter Communications, Inc. GCI Holdings generates revenue through its data services, wireless services, and other services, with data services accounting for approximately 67% of its revenue. The company's revenue is comprised...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 8.83B provides 5.06x coverage of total debt 1.75B, indicating robust asset backing and low credit risk.
  • Long-term investments of 8.67B provide solid 10.97x coverage of long-term debt 790M, indicating strategic financial planning.
  • Tangible assets of 8.83B provide robust 284.84x coverage of other current liabilities 31M, indicating strong asset backing.
  • Retained earnings of 4.04B provide full 5.11x coverage of long-term debt 790M, indicating strong internal capital position.
  • Retained earnings of 4.04B provide strong 130.19x coverage of other current liabilities 31M, indicating earnings quality.

Bear case

  • Operating cash flow of (327M) barely covers its investment activities of 1.21B, with a coverage ratio of -0.27, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 57M provide limited coverage of acquisition spending of 1.20B, which is 0.05x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • The company's operating cash flow of (327M) shows concerning coverage of stock compensation expenses of 5M, with a -65.40 ratio indicating potential earnings quality issues.
  • Operating cash flow of (327M) provides minimal 0.35x coverage of tax expenses of (923M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • High financing cash flow of (940M) relative to working capital of (884M), which is 1.06x suggests concerning dependence on external funding for operational needs.

Equity Method Investment, Nonconsolidated Investee Breakdown of Revenue (2025)

Peer comparison

Companies in the Telecom Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 TMUS T-Mobile US, Inc. 247.58 Bn 22.52 2.80 118.74 Bn
2 T At&T Inc. 210.50 Bn 12.86 1.15 155.04 Bn
3 VZ Verizon Communications Inc 202.20 Bn 11.00 1.54 181.64 Bn
4 CMCSA Comcast Corp 180.83 Bn 58.43 5.08 98.94 Bn
5 VOD Vodafone Group Public Ltd Co 44.88 Bn 3.20 0.62 60.54 Bn
6 CHT Chunghwa Telecom Co Ltd 33.41 Bn 26.87 4.32 1.20 Bn
7 SATS EchoStar CORP 32.60 Bn -2.52 2.15 30.58 Bn
8 CHTR Charter Communications, Inc. /Mo/ 32.03 Bn 6.42 0.58 96.20 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.09 0.87
EV to Cash from Ops. EV/CFO -29.32 7.73
EV to Debt EV to Debt 5.49 40.31
EV to EBIT EV/EBIT -2.75 2.24
EV to EBITDA EV/EBITDA -266.34 2.53
EV to Free Cash Flow [EV/FCF] EV/FCF -29.32 33.34
EV to Market Cap EV to Market Cap 1.22 1.71
EV to Revenue EV/Rev 0.00 5.12
Price to Book Value [P/B] P/B 1.38 2.16
Price to Earnings [P/E] P/E -2.94 76.35
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -0.17
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 2.05
Dividend per Basic Share Div per Share (Qtr) 0.00 0.79
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 8.04
Interest Coverage Int. cover (Qtr) -31.72 -2.53
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 0.00 19.27
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -35.96 61.85
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -2.07
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -362.49 373.65
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 28.00 192.47
EBIT Growth (1y) % EBIT 1y % (Qtr) -390.51 814.56
EBT Growth (1y) % EBT 1y % (Qtr) -440.81 -29.03
EPS Growth (1y) % EPS 1y % (Qtr) -407.73 141.81
FCF Growth (1y) % FCF 1y % (Qtr) -87.93 78.17
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.00 -10.71
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.00 0.60
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.06
Cash Ratio Cash Ratio (Qtr) 0.06 0.68
Current Ratio Curr Ratio (Qtr) 0.10 1.56
Debt to Equity Ratio Debt/Equity (Qtr) 0.31 -0.46
Interest Cover Ratio Int Coverage (Qtr) -31.72 -2.53
Times Interest Earned Times Interest Earned (Qtr) -31.72 -2.53
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 0.00 46.49
EBIT Margin % EBIT Margin % (Qtr) 0.00 -51.60
EBT Margin % EBT Margin % (Qtr) 0.00 27.73
Gross Margin % Gross Margin % (Qtr) 0.00 55.49
Net Profit Margin % Net Margin % (Qtr) 0.00 26.33