Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.

CHTR — Fair Value Analysis

CHARTER COMMUNICATIONS, INC. /MO/

Current: $105.39Price below range

Fair Value Range

Bear Case (25th pct.)

$244.91

132.4% vs price

Base Case (Median)

$276.60

162.5% vs price

Bull Case (75th pct.)

$308.30

192.5% vs price

$244.91$276.60$308.30

◇ = Current price | | Bear | Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
Growth Trajectory DCF	$213.22	102.3%	Medium (20%)
Graham Number	$339.99	222.6%	Low (10%)

Interpretation

Based on 2 out of 7 methods, CHTR appears undervalued at the current price of $105.39. The base case fair value of $276.60 implies 162.5% upside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.