CHTR · Nasdaq · Cable & Other Pay Television Services
$109.99 · $15.2B market value · fiscal year to 31 Dec 2025
4 of 9
Buffett tests pass
Margin of safety n/a
Bear
-$537.66
Base
-$434.59
Bull
-$284.35
Price $110.11
The price is above even the bull case.
Charter Communications sells monthly subscriptions for Internet, mobile, video and voice, mostly as bundles, over its Spectrum fibre network in 41 states. Revenue was $54.8B in the latest year, and the 15 years of filings we reviewed show no loss year. Returns are the weak point: return on invested capital was 9.0% in the latest year against 6.7% on average, and the average return on equity of 25% is lifted by $95.7B of borrowing. At 3.0× earnings the shares look cheap on paper, but owner earnings have fallen at -17% a year, so our research status for this company is hard to predict. Our per-share value model returned a negative figure in every case, with -$434.59 in the base case, so it gives no usable estimate of what the shares are worth.
Predictability: Low
Charter sells monthly subscriptions for Internet, mobile, video and voice services, mostly bundled, to households and businesses across 41 states over its Spectrum fiber-powered network. Its filing says the monthly fees are the core of the revenue, and advertising, device sales and fees make up the rest. Revenue was $54.8B in the latest year, and the company's returns depend on keeping subscribers and raising revenue per customer while paying heavily for programming and network upgrades.
Inside the circle? The subscription model is recurring, which helps. However, the company faces fiber, fixed wireless and satellite competitors, rising programming costs it cannot always pass on, and a large debt load, so the cash it can take out has fallen in recent years. A careful owner would find it hard to estimate the economics ten years out with the confidence this lens asks for, and the filings offer no clear evidence that the moat is widening.
Durability
Narrow
Pricing power
Some
Moat type
Switching costs, Cost advantage, Intangibles
What protects Charter's profits is mainly its fibre-powered network and the bundles it sells over that network. The filing says the company can upgrade capacity at a lower incremental capital cost than its competitors, and that cost edge would matter if it holds. Pricing power is only partial: the filing allows gradual price increases at the end of promotional periods, but it also says it may not pass on all programming cost increases. Returns on invested capital of 9.0% in the latest year, against 6.7% on average, and owner earnings falling at -17% a year do not show a moat that earns high returns on the capital it uses. At best we see a narrow advantage in the network and the bundle, and we cannot say how long it will last. The model's per-share values are negative (-$434.59 in the base case), so we do not rely on them here.
Threats to the moat
Capital allocation
Questionable
Candour
Neutral
Charter has spent much of its cash on buybacks and pays no dividend, so the share count has fallen by -5.8% a year. Buybacks are only part of the picture. Total debt stands at $95.7B, and the company expects to keep adding borrowing as Adjusted EBITDA (earnings before interest, tax, depreciation and amortisation) grows. Book value per share, which is the net worth on the balance sheet for each share, has fallen by -4.2% a year, and the retained earnings test reads -1.3×. On candour, the filing states its leverage plans and buyback limits plainly, but the business section leans on promotional phrases. Our reading is that capital allocation is questionable under these principles.
4 pass · 2 mixed · 3 fail · 1 can't tell
After-tax return on invested capital averaged 6.7% over 10 years and was 9.0% in the latest year.
Why this testTotal debt of $95.7B would take 39.7 yrs of normalised owner earnings to repay; operating income covers interest 2.6×. Both tests set this result: payback over 7 years and interest cover under 4x.
Discounted owner earnings
Bear
-$537.66
Base
-$434.59
Bull
-$284.35
Price $110.11
The price is above even the bull case.
| Scenario | Starting owner earnings | Growth (yrs 1–5) | Terminal | Discount | Value / share |
|---|---|---|---|---|---|
| bear | $2.4B | -5.0% | 1.5% | 9.6% | -$537.66 |
| base | $2.4B | -1.3% | 2.5% | 8.1% | -$434.59 |
| bull | $2.4B | 1.7% | 3.0% | 7.1% | -$284.35 |
Sensitivity
| Discount ↓ / Growth → | -5.3% | -3.3% | -1.3% | 0.7% | 2.7% |
|---|---|---|---|---|---|
| 6.1% | -$385 | -$344 | -$297 | -$245 |
Charter reports a high return on equity, but that figure is inflated by a small equity base carried alongside heavy borrowing. Total debt of $95.7B would take 39.7 yrs to repay from normalised owner earnings, and operating income covers interest only 2.6×. Owner earnings have fallen at -17% a year, and return on invested capital was 9.0% in the latest year. The low earnings multiple of 3.0× is the market's way of saying it doubts these earnings will hold as programming costs rise and fibre rivals build out.
Debt load and refinancing
Could break the thesislikelyBorrowing is large relative to the cash the business produces, and interest cover is thin. A period of higher rates or weaker earnings would raise the cost of refinancing and squeeze the cash left for shareholders.
Falling owner earnings
Could break the thesislikelyCash an owner could take out has declined over recent years, with owner earnings falling at -17% a year. If that trend continues, the business is worth less each year even as reported profit holds.
Programming costs that cannot be passed on
MateriallikelyThe filing says Charter may not be able to pass all programming cost increases to customers, which hits cash flow and margins in the video product. Programmers are also moving content to streaming apps that compete with Charter's own video subscription.
Several of Buffett's principles point the same way here. The test of durable advantage and pricing power is only partly met. The filing says the company has 'the ability to upgrade capacity at a lower incremental capital cost relative to our competitors', but it also warns 'We may not have the ability to pass on to our customers all of the increases in programming costs'. Buffett's tests for little debt and the $1 retained test both fail: debt is 6.0× equity, interest is covered only 2.6×, and book value per share has fallen by -4.2% a year. The owner earnings test passes on the normalised measure, which stands at $2.4B, and free cash flow has averaged 134% of reported profit. Capital spending has averaged 1.0× depreciation, which suits a business that doesn't eat capital only if the rural and network spending earns its keep, and the filing does not yet show that. Buybacks have cut the share count by -5.8% a year, and Buffett would count them as value creation only if they were made below intrinsic value, which we cannot measure reliably. On interest rates, the owner earnings yield of 16% sits well above the 10-year Treasury yield of 5.1%, but a high yield on shrinking cash flow is a warning sign. The circle of competence test is also hard to meet, because fibre, fixed wireless and satellite rivals and the rural build all make the future difficult to estimate.
Refinancing of debt due in the coming years, and the interest cover ratio
The filing says some borrowings carry variable rates, and new senior notes were issued in January 2026 partly to repay older debt. The cover ratio shows whether interest costs are getting easier to carry.
Owner earnings and free cash flow in the 2026 annual report
Owner earnings have fallen for several years. The filing credits lower cash taxes and interest for the 2025 cash improvement, and we need to see whether that help repeats.
Wording on passing programming cost increases to customers
The risk section says the company may not pass on all programming cost increases. Watch whether video pricing and margins change in later filings.
Returns from the rural build, stated as a figure
The filing expects 'infrastructure-style returns' from the rural build but gives no return figure yet. A stated return would test that claim.
Buyback activity and the suspension of A/N's repurchase arrangement
The filing says A/N suspended its repurchase arrangement until the Cox transaction closes or ends. Buybacks only add value if they are made below intrinsic value.
Questions the filings couldn't answer
How this was made
Charter Communications, Inc · financial data to 31 Dec 2025 from SEC XBRL filings, narrative from the 10-K filed 30 Jan 2026. Method [email protected], prompts [email protected]. Judgement by anthropic/claude-haiku-5.5. 34 filing quotes verified, 1 unverifiable quotes removed. Data completeness 100%. Analysed 19 Oct 2026.
General research. It isn't personal advice. Numbers are computed in code from filings; the model writes no figures. It can still be wrong.
Replicly is a research and education tool. It is not financial advice and does not recommend that you buy or sell any investment. Analyses apply Buffett-inspired principles to public data and can be wrong. Warren Buffett and Berkshire Hathaway are not affiliated with and do not endorse Replicly. Capital is at risk.
“Our revenues are principally derived from the monthly fees customers pay for the services we provide.”
Business · filing
“the inability to fully pass programming cost increases on to our video customers has had, and is expected in the future to have, an adverse impact on our cash flow and operating margins”
Risk factors · filing
“Our residential Internet service faces competition across our footprint from fiber-to-the-home”
Business · filing
“We have significant amounts of debt and require significant cash to fund principal and interest payments on our debt.”
Management's discussion · filing
“These investments will allow us to generate long-term infrastructure-style returns by taking further advantage of our scale efficiencies”
Business · filing
“The successful and timely execution of such fiber-based construction is dependent on a variety of external factors”
Business · filing
“We may not be able to accurately predict technological trends or the success of new products and services.”
Risk factors · filing
“There are ongoing efforts to amend or expand the federal, state and local regulation of some of the services offered over our cable systems”
Risk factors · filing
“If there were a prolonged general economic downturn, we may experience increased cancellations or non-payment by our customers”
Risk factors · filing
“Sales were challenged by the competitive environment but were offset by lower customer churn.”
Management's discussion · filing
“allows for gradual price increases at the end of promotional periods.”
Business · filing
“We may not have the ability to pass on to our customers all of the increases in programming costs, which could adversely affect our cash flow and operating margins.”
Risk factors · filing
“Our residential Internet service faces competition across our footprint from fiber-to-the-home”
Business · filing
“Competition may also reduce our expected growth of future cash flows which may contribute to future impairments of our franchises and goodwill”
Risk factors · filing
“We have concluded that all of our franchises qualify for indefinite life treatment”
Management's discussion · filing
“Media corporation and broadcast station group consolidation has, however, resulted in fewer suppliers and additional selling power on the part of programming suppliers.”
Business · filing
“Sales were challenged by the competitive environment but were offset by lower customer churn.”
Management's discussion · filing
“Although Charter expects to continue to buy back its common stock consistent with its leverage target range, Charter is not obligated to acquire any particular amount of common stock”
Management's discussion · filing
“As Adjusted EBITDA grows, we expect to increase the total amount of our indebtedness to maintain leverage within Charter's target leverage range.”
Management's discussion · filing
“Our capital expenditures are funded primarily from cash flows from operating activities and borrowings on our credit facility.”
Management's discussion · filing
“to fund potential buybacks of Charter Class A common stock and Charter Holdings common units”
Management's discussion · filing
“A/N informed Charter that it intends for the Suspension to continue through the consummation of the closing of the Cox Transactions or the termination thereof”
Management's discussion · filing
“who may have interests different from those of other stockholders, will be able to exercise substantial influence”
Risk factors · filing
“emphasizes the power of our advanced network and cutting-edge connectivity products and services”
Business · filing
Each dollar retained over the period has been matched by -1.3× of market value created ($40.4B retained in total).
Why this testNo loss years across 15 years of filings, with operating margin varying by 5.9% around its average.
Why this testReturn on equity averaged 25%, reaching 15% in 7 of the years measured; the weakest year was 3.3%. Debt is high enough that some of that return is borrowed.
Why this testNo current price, so the margin of safety can't be measured.
Why this testNormalised owner earnings are $2.4B, and free cash flow has averaged 134% of reported profit.
Why this testCapital spending has averaged 1.0× depreciation; estimated maintenance capex was $11.7B last year.
Why this testThe diluted share count has changed by -5.8% a year. Shrinking means buybacks are returning value; growing means owners are being diluted.
Why this testThe owner-earnings yield is 16% against a 10-year Treasury yield of 5.1%.
Why this testRevenue growth (CAGR)
7.3%
Operating margin (avg)
17%
Return on equity (avg)
25%
ROIC (avg)
6.7%
Cash conversion
134%
Debt payback
39.7 yrs
Share count change (CAGR)
-5.8%
Owner earnings yield
16%
| -$186 |
| 7.1% | -$448 | -$416 | -$381 | -$341 | -$296 |
|---|
| 8.1% | -$489 | -$463 | -$435 | -$403 | -$367 |
|---|
| 9.1% | -$517 | -$496 | -$472 | -$446 | -$416 |
|---|
| 10.1% | -$538 | -$520 | -$500 | -$477 | -$452 |
|---|
Green: at least 25% above the price. Amber: above it. Red: below it. n/a means the discount rate is at or below growth, where the model has no finite answer. The corners combine the most extreme assumptions, so treat them as bounds.
Discount rate: 10-year Treasury (5.1%) plus a 3% hurdle. End-of-day prices from free public sources, may be delayed or missing.
Fibre and fixed wireless competition
MateriallikelyFibre-to-the-home rivals and fixed wireless providers overlap much of Charter's footprint. The filing says more fibre in more buildings may put pressure on margins in business services, and the moat in residential broadband depends on speed and bundle advantages that rivals can match.
Rural build returns not yet proven
MaterialpossibleThe subsidised rural build has cost billions with the stated aim of infrastructure-style returns. The filing says timing depends on pole permits and grant milestones, and missed milestones carry penalties, so the return on this spend is still unknown.
Related-party influence and buyback suspension
MaterialpossibleLiberty Broadband and A/N hold large voting stakes and preemptive rights that could dilute ordinary shareholders. A/N has also suspended its share repurchase arrangement, so the buybacks that have shrunk the share count can stop without warning.
What would change the view
“We have significant amounts of debt and require significant cash to fund principal and interest payments on our debt.”
Management's discussion · filing
“require us to dedicate a significant portion of our cash flow from operating activities to make payments on our debt, reducing our funds available for capital expenditures and other general corporate purposes;”
Risk factors · filing
“the inability to fully pass programming cost increases on to our video customers has had, and is expected in the future to have”
Risk factors · filing
“Competition related to our service offerings to businesses continues to increase as well, as more companies deploy more fiber to more buildings, which may negatively impact our growth and put pressure on margins.”
Risk factors · filing
“The successful and timely execution of such fiber-based construction is dependent on a variety of external factors, including the make-ready and utility pole permitting processes.”
Business · filing
“who may have interests different from those of other stockholders, will be able to exercise substantial influence over certain matters”
Risk factors · filing
“A/N informed Charter that it intends for the Suspension to continue through the consummation of the closing of the Cox Transactions or the termination thereof”
Management's discussion · filing
“Charter is not obligated to acquire any particular amount of common stock, and the timing of any purchases that may occur cannot be predicted”
Management's discussion · filing
“allows for gradual price increases at the end of promotional periods.”
Business · filing
“These investments will allow us to generate long-term infrastructure-style returns by taking further advantage of our scale efficiencies”
Business · filing