DCF Valuation
GCI Liberty, Inc. - Series A GCI Group (GLIBA) DCF Valuation — Is GLIBA undervalued?
The estimated DCF fair value of one GCI Liberty, Inc. - Series A GCI Group (GLIBA) share is $1193.02. Compared to the current market price of $26.33, the stock is undervalued by 4431.0%.
DCF fair value
$1193.02
Market price
$26.33
Upside / downside
+4431.0%
Prefer the inverse question? See what growth rate the market is pricing into GLIBA →
GCI Liberty, Inc. - Series A GCI Group (GLIBA) DCF valuation FAQ
What is the DCF fair value of GCI Liberty, Inc. - Series A GCI Group (GLIBA)?
The discounted-cash-flow model estimates the intrinsic fair value of one GCI Liberty, Inc. - Series A GCI Group (GLIBA) share at $1193.02, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is GCI Liberty, Inc. - Series A GCI Group (GLIBA) overvalued or undervalued?
Against the current market price of $26.33, the DCF fair value of $1193.02 implies GLIBA is undervalued by 4431.0%.
How is the GLIBA DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from GCI Liberty, Inc. - Series A GCI Group's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when GCI Liberty, Inc. - Series A GCI Group files a new quarterly or annual report.
How this GLIBA valuation is built
The model projects ten years of GCI Liberty, Inc. - Series A GCI Group's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing GCI Liberty, Inc. - Series A GCI Group's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when GCI Liberty, Inc. - Series A GCI Group files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-11-07.