Owner Scorecard


← All companies ← CHSCP Manual CHWY → ← CCZ Media & Broadcasting CMCSA →

CHTR, Charter Communications, Inc.

Media & Broadcasting capital-intensive Cyclical

Charter sells broadband internet and related connectivity and entertainment services to homes and businesses across much of the United States, under the Spectrum brand. It owns the wires and the network that run into the home, and customers pay a monthly bill to stay connected. The plant belongs to Charter; the money comes from the recurring subscriptions that ride over it.

Over the Spectrum Fiber Broadband Network and supported by our 100% U.S.-based employees, we offer Seamless Connectivity and Entertainment with Spectrum Internet , Mobile, TV and Voice products.

We offer Spectrum Internet products with speeds up to 1 gigabits per second ("Gbps") across our entire footprint and multi-gigabit speeds in a portion of our footprint.

Latest annual: FY2025 10-K
CHTR · Charter Communications, Inc.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$54.8B
−0.6% YoY · 3% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $54.4B 5-yr avg $54.0B
Operating margin 23.3% 5-yr avg 22.6%
Owner-earnings margin 14% 5-yr avg 12%
Free cash flow margin 8% 5-yr avg 9%

Next report Est. 10/21–11/2 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~25 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

Situation
Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power.
What moves the needle
The question is whether owning the line into the home is a franchise or just a commodity pipe. The network is a large fixed cost that took years and a fortune to build, so the test is whether scale lets Charter spread that cost and hold its price while rivals court the same homes — and bundling several services onto one relationship, which Charter offers as the reason a customer stays, is meant to show up as low churn. Set against this is a plant that never stops asking for capital and a balance sheet carried on debt, so if price slips or subscribers leave, the borrowing is felt first. Watch the margins, the returns on the capital sunk into the network, and the debt load in the record below.
Is it a good business?
Return on capital has sat near the cost of capital (median 7%). By owner earnings: roughly 10% of revenue reaches owners as cash, consistently. The cycle and the balance sheet decide this one; the worst year tells more than the median, and the rest is in the 10-K.

Drafted from the company's filings and reviewed by hand; every number is shown in full in the sections below.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2016–2025

realized figures from each filing · older years to the left
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMJun 2026
Income statement
$29.0B$41.6B$43.6B$45.8B$48.1B$51.7B$54.0B$54.6B$55.1B$54.8B$54.4BRevenueRevenue
$2.5B$4.1B$5.2B$6.5B$8.4B$10.5B$12.0B$12.6B$13.1B$12.9B$12.7BOperating incomeOp. inc.
8.5%9.9%12.0%14.2%17.5%20.4%22.1%23.0%23.8%23.6%23.3%Operating marginOp. mgn
$820M$1.0B$1.7B$2.4B$4.3B$6.4B$7.5B$6.9B$7.5B$7.5BPretax incomePretax
$3.5B$9.9B$1.2B$1.7B$3.2B$4.7B$5.1B$4.6B$5.1B$5.0B$4.9BNet incomeNet inc.
11%18%15%17%22%23%22%23%26%Effective tax rateTax rate
Cash flow & returns
$8.0B$12.0B$11.8B$11.7B$14.6B$16.2B$14.9B$14.4B$14.4B$16.1B$16.5BOperating cash flowOp. cash
$6.9B$10.6B$10.3B$9.9B$9.7B$9.3B$8.9B$8.7B$8.7B$8.7B$8.8BDepreciation & amortizationD&A
($2.6B)($8.8B)($66M)($161M)$1.3B$1.8B$497M$488M$23M$1.7B$2.1BWorking capital & otherWC & other
$5.3B$8.7B$9.1B$7.2B$7.4B$7.6B$9.4B$11.1B$11.3B$11.7B$12.1BCapexCapex
18.4%20.9%20.9%15.7%15.4%14.8%17.4%20.4%20.5%21.3%22.3%Capex / revenueCapex/rev
$2.7B$3.3B$2.6B$4.6B$7.1B$8.6B$5.5B$5.7B$5.8B$7.4B$7.7BOwner earningsOwner earn.
9.4%7.9%6.1%9.9%14.9%16.6%10.3%10.5%10.5%13.4%14.2%Owner earnings marginOE mgn
$2.7B$3.3B$2.6B$4.6B$7.1B$8.6B$5.5B$3.3B$3.2B$4.4B$4.4BFree cash flowFCF
9.4%7.9%6.1%9.9%14.9%16.6%10.3%6.1%5.7%8.1%8.0%Free cash flow marginFCF mgn
$1.6B$11.7B$4.4B$6.9B$11.2B$15.4B$10.3B$3.2B$1.2B$5.1BBuybacksBuybacks
($33.6B)($8.1B)($9.7B)($7.3B)($8.2B)($7.8B)($9.1B)($11.1B)($10.7B)($11.6B)Investing cash flowInv. cash
$4.8B($4.8B)($1.9B)($1.6B)($9.0B)($8.9B)($5.8B)($3.2B)($4.0B)($4.4B)Financing cash flowFin. cash
($20.7B)($914M)$144M$2.8B($2.5B)($400M)$44M$64M($203M)$92MChange in cashΔ cash
2%4%4%5%7%8%9%9%9%9%ROICROIC
9%25%3%5%14%33%55%41%33%31%29%Return on equityROE
9%25%3%5%14%33%55%41%33%31%29%Retained to equityRetained/eq
Balance sheet
$1.5B$621M$551M$3.5B$1.0B$601M$645M$709M$459M$477M$509MCash & investmentsCash+inv
$1.4B$1.6B$1.7B$2.2B$2.5B$2.6B$2.9B$3.0B$3.1B$3.7B$3.7BReceivablesReceiv.
$454M$740M$758M$786M$763M$724M$952M$931M$880M$1.0B$1.1BAccounts payablePayables
$978M$895M$975M$1.4B$1.8B$1.9B$2.0B$2.0B$2.2B$2.6B$2.6BOperating working capitalOper. WC
$3.3B$2.6B$2.7B$6.5B$3.9B$3.6B$4.0B$4.1B$4.2B$5.1B$5.0BCurrent assetsCur. assets
$9.6B$11.1B$12.1B$12.4B$9.9B$12.5B$12.1B$13.2B$13.5B$13.3B$13.8BCurrent liabilitiesCur. liab.
0.3×0.2×0.2×0.5×0.4×0.3×0.3×0.3×0.3×0.4×0.4×Current ratioCurr. ratio
$33.0B$33.9B$35.1B$34.6B$34.4B$34.3B$36.0B$39.5B$42.9B$46.4BNet PP&ENet PP&E
$29.5B$29.6B$29.6B$29.6B$29.6B$29.6B$29.6B$29.7B$29.7B$29.7B$29.7BGoodwillGoodwill
$149.1B$146.6B$146.1B$148.2B$144.2B$142.5B$144.5B$147.2B$150.0B$154.2B$155.6BTotal assetsAssets
$61.7B$70.2B$72.8B$79.1B$82.8B$91.6B$97.6B$97.8B$93.9B$94.8B$94.0BTotal debtDebt
$60.2B$69.6B$72.3B$75.6B$81.8B$91.0B$97.0B$97.1B$93.5B$94.3B$93.5BNet debt / (cash)Net debt
$10.2B$8.4B$8.0B$7.4B$6.5B$4.1B$3.4B$3.6B$4.1B$4.5BNoncontrolling interestsNCI
$40.1B$39.1B$36.3B$31.4B$23.8B$14.1B$9.1B$11.1B$15.6B$16.1B$17.0BShareholders’ equityEquity
0.8%0.6%0.7%0.7%0.7%0.8%0.9%1.3%1.2%1.2%1.2%Stock comp / revenueSBC/rev
Per share
235M297M236M224M209M193M164M152M145M138M124MShares out (diluted)Shares
$123.53$140.14$185.26$204.50$229.83$267.72$328.53$359.34$378.95$397.65$438.79Revenue / shareRev/sh
$15.00$33.35$5.22$7.45$15.40$24.11$30.74$29.99$34.97$36.20$39.72EPS (diluted)EPS
$11.57$11.03$11.22$20.35$34.15$44.57$33.75$37.75$39.60$53.48$62.18Owner earnings / shareOE/sh
$11.57$11.03$11.22$20.35$34.15$44.57$33.75$21.83$21.75$32.07$35.15Free cash flow / shareFCF/sh
$22.68$29.26$38.74$32.15$35.43$39.55$57.02$73.14$77.52$84.64$97.70Cap. spending / shareCapex/sh
$170.96$131.73$154.06$140.51$113.75$72.78$55.46$72.95$107.23$116.55$136.74Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+13.9%/yr+11.6%/yr
Owner earnings / share+18.5%/yr+9.4%/yr
EPS+10.3%/yr+18.7%/yr
Capital spending / share+15.8%/yr+19.0%/yr
Book value / share−4.2%/yr+0.5%/yr

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2016FY2025

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business earned $7.4B of owner earnings, the operating cash left after the $8.7B it takes just to hold its position. It put $2.9B more into growth; free cash flow, after that spending, was $4.4B.

Reported net income$5.0B
Owner earnings$7.4B · 13% of revenue
FY2025FY2024FY2023FY2022FY2021
Reported net income$5.0B$5.1B$4.6B$5.1B$4.7B
Depreciation & amortizationnon-cash charge added back+$8.7B+$8.7B+$8.7B+$8.9B+$9.3B
Stock-based compensationreal costnon-cash, but a real cost+$673M+$651M+$692M+$470M+$430M
Working capital & othertiming of cash in and out, other non-cash items+$1.7B+$23M+$488M+$497M+$1.8B
Cash from operations$16.1B$14.4B$14.4B$14.9B$16.2B
Maintenance capital expenditurethe spending needed just to hold position and volume−$8.7B−$8.7B−$8.7B−$9.4B−$7.6B
Owner earnings$7.4B$5.8B$5.7B$5.5B$8.6B
Growth capital expenditurediscretionary; spent to get bigger, not to stand still−$2.9B−$2.6B−$2.4B
Free cash flow$4.4B$3.2B$3.3B$5.5B$8.6B
Owner-earnings marginowner earnings ÷ revenue13%10%11%10%17%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $8.7B, roughly its depreciation, the rate its assets wear out). The other $2.9B of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows. The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $673M), owner earnings is nearer $6.7B.

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • Interest expense not tagged in the data
    What this means

    No usable interest-expense line was tagged in the filing data, but the balance sheet carries real net debt — so the interest burden here is unknown, not absent. Read the debt on the net-debt check below.

  • How heavy is the debt, net of cash? $94.3B · 7.3× operating profit
    Heavy net debt
    Cash $477M − debt $94.8B
    What this means

    Netting $477M of cash and short-term investments against $94.8B of debt leaves $94.3B owed, about 7.3× a year's operating profit. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Is it a good business?

  • Below average through the cycle
    10-yr median, range 2%–9%; 9% latest = NOPAT $9.6B ÷ invested capital $110.3B
    Industry peers: median 5%
    What this means

    The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran 9% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.

  • Solid through the cycle
    10-yr median margin, range 6%–17%; latest $7.4B = operating cash $16.1B − maintenance capex $8.7B
    Industry peers: median 10%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 13% of revenue this year, a 10% median across 10 years. It chose to put $2.9B more into growth, so free cash flow this year was $4.4B — the gap is investment, not weakness. Treating stock comp as the real expense it is (less $673M of SBC) leaves $6.7B.

  • Cash-backed
    Cash from ops $16.1B ÷ net income $5.0B
    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Returns about half
    Dividends + buybacks $5.1B ÷ Owner Earnings $7.4B — this fiscal year
    What this means

    Of $7.4B Owner Earnings, $5.1B (70%) went back to shareholders, $0 dividends, $5.1B buybacks. Net of $673M stock comp, the real buyback was about $4.5B. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does. This year's proportion is 70%; across the record (2016–2025) it is 133%, the capital-allocation section below.

  • Investing or harvesting? 1.34×
    Expanding
    Capex $11.7B ÷ depreciation & amortization as filed $8.7B
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

The promise and the pay packet

  • Sells itself
    Selling and marketing $3.8B ÷ revenue $54.8B
    What this means

    Sales and marketing as a share of revenue, kept apart from administrative overhead because it answers a different question: how much a business must spend to win the next customer. A company whose product pulls customers in spends little here and keeps the difference; one that must buy its growth is running to stand still, and the spending has to keep rising for revenue to keep rising. Read it beside the growth rate, not alone.

  • Is the buyback buying ownership, or mopping up? 1.2%
    The count is genuinely shrinking
    Stock compensation $673M (fiscal 2025), 1.2% of revenue · repurchases $5.1B · diluted shares -16.2% since 2022
    What this means

    Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 2 of 5 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Pass
    Revenue ≥ $2B · $54.8B
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Miss
    Current ratio ≥ 2× · 0.39×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Conservative debt Miss
    Debt ≤ working capital · $94.8B vs ($8.2B) WC
    What this means

    Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.

  • Earnings stability Pass
    A profit every year (10-yr record) · no losses
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record
    Uninterrupted dividends · no dividend line tagged in the data
    What this means

    An unbroken dividend was Graham's mark of durability. This record carries no dividends-paid line in any year — common for partnerships, whose distributions file under tags the chain doesn't read — so the criterion is withheld rather than judged on silence.

  • Earnings growth Miss
    Earnings +33% over the record · −0%
    What this means

    At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $39.71/share (latest year $40.61), the averaged base the calculator's gate runs on, and book value is $130.74/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2016–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 10 of 10
    What this means

    Never lost money over the record, the earnings stability Graham insisted on.

  • Return on capital ≥ 15% 0 of 10 yrs
    What this means

    A moat shows up as a high return on invested capital that holds year after year, not one good vintage.

  • Operating margin 10% → 23% (3-yr avg ends)
    What this means

    Through the cycle the operating margin widened — about 10% early to 23% lately, median 17% — pricing power intact or improving.

  • Reinvestment, incremental ROIC returns capital
    What this means

    The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.

  • Owner earnings growth +9%/yr
    What this means

    Owner earnings grew about 9% a year over the record.

  • Worst year 2016 · 8.5% op. margin
    What this means

    Stayed profitable even in its hardest year, the resilience that survives recessions.

  • Share count −5.8%/yr
    What this means

    The share count is shrinking, buybacks are quietly growing your slice of the business.

  • How management talks about it Promotional
    What this means

    The record is compounding, but the filing leans on a promoter’s vocabulary rather than the per-share, return-on-capital terms an owner uses. The results back the talk here; the register is still worth noting.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Jun 30, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$5.0B
  • Cash & short-term investments$509M
  • Receivables$3.7B
  • Other current assets$813M
Current liabilities$13.8B
  • Debt due within a year$999M
  • Accounts payable$1.1B
  • Other current liabilities$11.7B
Current ratio0.36×all current assets ÷ what's due · Graham looked for 2×
Quick ratio0.36×stricter: inventory excluded
Cash ratio0.04×strictest: cash alone against what's due
Working capital($8.8B)the cushion left after near-term bills
Debt due this year vs. cash$999M due · $509M cash cash alone won't cover the maturities; it leans on refinancing or operating cash · both figures from the Jun 30, 2026 balance sheet
Revenue, latest quarter vs. a year ago−1.7%the freshest read on whether the business is still growing
Current ratio, recent quarters0.3× → 0.4×
Deeper floors
Tangible book value($13.2B)equity stripped of goodwill & intangibles
Debt incl. operating leases$95.4B$1.4B of it operating leases
Deferred revenue$428Mcustomer cash collected before delivery; operating float

From the company's latest filing.

Not how much it owes, but when it falls due, and against what. The ladder the company files, beside cash on hand and a year's owner earnings.

'26$1.1B
'27$3.6B
'28$5.4B
'29$7.3B
'30$13.9B
later$63.5B

Bars scaled to the largest single year; “later” is everything due after 2030, shown apart since it dwarfs the years.

Due in the next 12 months$1.1Bthe first rung: what must be repaid or rolled over within the year
Within two years$4.6Bthe near wall, the part most exposed to today’s credit conditions
Biggest single year$13.9Bin 2030the lumpiest maturity, where a refinancing, if needed, is largest
Total scheduled principal$94.6Bevery year plus what lies beyond, as the footnote totals it

Against what the business has and earns

Cash & short-term investments, Jun 30, 2026$509M
One year of owner earnings (FY2025)$7.4B
Together, against $1.1B due next year7.5×

Cash on hand as of Jun 30, 2026 plus a year’s owner earnings comes to $7.9B against the $1.1B due in the twelve months after the Dec 31, 2025 schedule: 7.5 times it.

Maturity schedule extracted from the company’s Dec 31, 2025 annual report and reconciled to the balance-sheet debt.

How the cash was used, 2016–2025

Over the record, the business generated $134.2B of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.

  • Reinvested$88.8B · 66%
  • Buybacks$71.0B · 53%
  • Returned to owners$71.0B

    133% of the owner earnings the business produced over the span, $0 as dividends and $71.0B as buybacks.

  • Source of funding−$25.7B

    Reinvestment and shareholder returns ran $25.7B beyond the operating cash the business generated, so the gap was financed off the balance sheet: debt rose from $61.7B to $94.0B.

  • Average price paid for buybacks$429.83

    Across the years where the filing reports a share count, 165M shares were bought for $71.0B, about $429.83 each. Year to year the price paid ranged from $259.07 (2016) to $664.34 (2021), and 2021, near the top of that range, was also its heaviest buyback year ($15.4B).

  • Net change in share count−47.2%

    The diluted count fell from 235M to 124M, so the buybacks outran the stock issued to staff.

  • Dividend record

    No dividend line was reported in the filing data over the span; the record here neither confirms nor rules out a payout.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearPay, as filed“Actually paid”Owner earnings
2021$41.9M$39.9M$8.6B
2022$39.2M−$35.7M$5.5B
2022$15.6M−$7.5M$5.5B
2023$89.1M$93.6M$5.7B
2024$5.8M−$24.9M$5.8B
2025$6.5M−$46.1M$7.4B

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.

  • Insider ownership1.1%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

  • Stock-based compensation$673M

    The slice of the business handed to employees in shares in fiscal 2025, 1.2% of revenue, equal to 5.2% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

Peers, Media & Broadcasting

The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
CCZComcast Holdings ZONES$123.7B19.0%9%14%
CHTRCharter Communications, Inc.$54.8B18.9%7%10%
WBDWarner Bros. Discovery, Inc.$37.3B63%3y13.4%5%20%
PARAParamount Skydance Corp$29.2B17.8%13%6%
PSKYParamount Skydance Corporation$29.2B-9.8%2y-15%1y1%2y
RCIRogers Communication Inc.$15.7B42%41.4%16%1y10%
OPTUOptimum Communications Inc.$8.6B67%18.6%5%10%
LBTYALiberty Global Ltd. Class A$4.9B72%6.5%1%30%
Group median18.2%6%10%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Charter Communications, Inc. has delivered.

Charter Communications, Inc.’s latest year runs above its own through-cycle margin — the reported figure may flatter a peak. So the tool opens on the through-cycle base, Graham’s averaging cutting both ways; clear the toggle below to read the latest year exactly as reported.

$

Through the cycle, Charter Communications, Inc. earns about $5.7B on its 10.4% median owner-earnings margin. This year’s 13.4% margin runs above that; the reported figure may flatter a peak you'd be paying on. Normalize, below, values the price on that through-cycle figure rather than the latest year. It comes pre-checked here for that reason, the same rule that already normalizes a trough; clear it to price the year as filed.

Base

The assumptions

9.0% = the 4.71% 10-year Treasury (Aug 18, 2026) + 4.29 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’21→’25−2%/yr
Owner-earnings growth · ’16→’25+3%/yr
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.71%, as of Aug 18, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Free cash flow $4.4B on 123M shares outstanding (a weighted basic average, the only count this filer tags); net debt $93.5B. The base opens on the through-cycle figure (the latest year sits above the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. Capex ($12.1B) runs well above depreciation ($8.8B), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about $7.8B, the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "Charter Communications, Inc. (CHTR), the owner's record," https://ownerscorecard.com/c/CHTR, data as of 2026-08-17.

Manual order: ← CHSCP its page in the Manual CHWY →

Industry order: ← CCZ the Media & Broadcasting chapter CMCSA →