Fair value · Altice USA, Inc. (ATUS) · updated 2026-09-02 · from 10-K FY2025
Are those assumptions reasonable? Use ATUS’s filed growth history and the AI chat to decide, then set your own inputs below — the range you build is yours.
What the price implies
free cash flow ÷ enterprise value (1.1× EV/FCF)
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from SEC filings.
10-K FY2025 · fiscal year ended 2025-12-31 · filed 2026-02-13
Trailing-twelve-month EPS also uses the quarterly 10-Qs through Q2 FY2026 (filed 2026-08-06).
Open the 10-K list on sec.govCIK 1702780At least two methods need a usable value to draw a range with these inputs.
The two ranges are identical because every input sits on a preset.
We don’t tell you what ATUS is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has ATUS’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.
Discounted cash flow
$29.22per share
1523% above the $1.80 price· outside the ±300% band, left out of the range
Preset inputs — revenue-driven DCF from the latest filing
Implied by today’s price
The price implies stage-1 FCF growth of -50.0%. Even free cash flow shrinking 50% a year lands above today’s price with the other inputs held; −50% is the edge of what this model can show.
Not solvable from the price — Even free cash flow shrinking 50% a year lands above today’s price with the other inputs held; −50% is the edge of what this model can show. Showing preset inputs.
That is the assumption the market is making — not ours, and not a recommendation. Decide whether it is reasonable: the growth matrix shows what ATUS has actually filed, and the AI chat will reason it through with you.
Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.
Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.
How long stage-1 growth lasts.
Slower growth after stage 1, before the terminal phase.
Growth forever after the two stages. Above ~3% is rarely justified.
The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.
| Year | Stage | FCF | Present value |
|---|---|---|---|
| 1 | Stage 1 | $1,289M | $1,135M |
| 2 | Stage 1 | $1,354M | $1,049M |
| 3 | Stage 1 | $1,422M | $969M |
| 4 | Stage 1 | $1,493M | $896M |
| 5 | Stage 1 | $1,567M | $828M |
| 6 | Stage 2 | $1,606M | $747M |
| 7 | Stage 2 | $1,647M | $674M |
| 8 | Stage 2 | $1,688M | $608M |
| 9 | Stage 2 | $1,730M | $548M |
| 10 | Stage 2 | $1,773M | $495M |
Inputs from the filing
10-K FY2025 · period ended 2025-12-31 · filed 2026-02-13 · sec.gov
Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for ATUS
Download the full ATUS valuation report (PDF) — free
DCF fair value, Graham number, EPV, key multiples and growth rates in one clean PDF.