Liberty Broadband Corporation (LBRD.K)

Basic

  • Market Cap

    $11.06B

  • EV

    $15.15B

  • Shares Out

    146.07M

  • Revenue

    $981M

  • Employees

    —

Margins

  • Gross

    75.23%

  • EBITDA

    30.68%

  • Operating

    6.63%

  • Pre-Tax

    87.46%

  • Net

    67.38%

  • FCF

    -24.46%

Returns (5Yr Avg)

  • ROA

    -0.07%

  • ROE

    4.95%

  • ROCE

    -0.11%

  • ROIC

    -0.11%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $125.6

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $6.7

  • Earnings (Dil)

    $4.49

  • FCF

    -$1.63

  • Book Value

    $61.4

Growth (CAGR)

  • Rev 3Yr

    291.26%

  • Rev 5Yr

    113.47%

  • Rev 10Yr

    27.92%

  • Dil EPS 3Yr

    54%

  • Dil EPS 5Yr

    -17.25%

  • Dil EPS 10Yr

    31.92%

  • Rev Fwd 2Yr

    1.03%

  • EBITDA Fwd 2Yr

    -4.38%

  • EPS Fwd 2Yr

    2%

  • EPS LT Growth Est

    —

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

22.3

15.0

51.0

988.0

975.0

981.0

Other Revenues, Total

—

—

—

—

—

—

Total Revenues

22.3

15.0

51.0

988.0

975.0

981.0

Total Revenues % Chg.

70.0%

-32.6%

240.0%

1,837.3%

-1.3%

0.7%

Cost of Goods Sold, Total

8.0

9.0

20.0

282.0

253.0

243.0

Gross Profit

14.3

6.0

31.0

706.0

722.0

738.0

Selling General & Admin Expenses, Total

23.5

33.0

76.0

442.0

432.0

437.0

R&D Expenses

—

—

—

—

—

—

Depreciation & Amortization

2.8

2.0

15.0

267.0

262.0

236.0

Other Operating Expenses, Total

26.3

35.0

91.0

709.0

694.0

673.0

Operating Income

-12.0

-29.0

-60.0

-3.0

28.0

65.0

Interest Expense, Total

-23.3

-25.0

-28.0

-117.0

-133.0

-193.0

Interest And Investment Income

—

—

—

—

—

—

Net Interest Expenses

-23.3

-25.0

-28.0

-117.0

-133.0

-193.0

Income (Loss) On Equity Invest.

166.1

286.0

713.0

1,194.0

1,326.0

1,220.0

Other Non Operating Income (Expenses)

4.6

2.0

-80.0

61.0

264.0

-158.0

EBT, Excl. Unusual Items

135.5

234.0

545.0

1,135.0

1,485.0

934.0

Merger & Related Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

-43.6

-79.0

-184.0

-102.0

-63.0

-38.0

Gain (Loss) On Sale Of Assets

—

—

—

12.0

179.0

—

Asset Writedown

—

—

—

—

—

—

Legal Settlements

—

—

—

-95.0

-67.0

-38.0

EBT, Incl. Unusual Items

91.9

155.0

361.0

950.0

1,534.0

858.0

Income Tax Expense

21.9

38.0

-37.0

218.0

277.0

197.0

Earnings From Continuing Operations

70.0

117.0

398.0

732.0

1,257.0

661.0

Net Income

70.0

117.0

398.0

732.0

1,257.0

661.0

Net Income to Common Incl Extra Items

70.0

117.0

398.0

732.0

1,257.0

661.0

Net Income to Common Excl. Extra Items

70.0

117.0

398.0

732.0

1,257.0

661.0

Total Shares Outstanding

181.4

181.9

196.5

170.6

146.6

146.2

Weighted Avg. Shares Outstanding

181.3

181.5

182.0

185.0

157.0

146.5

Weighted Avg. Shares Outstanding Dil

182.6

182.8

183.0

186.0

158.0

147.5

EPS

0.4

0.6

2.2

4.0

8.0

4.5

EPS Diluted

0.4

0.6

2.2

3.9

8.0

4.5

EBITDA

-9.2

-27.0

-45.0

264.0

290.0

301.0