Time Warner Cable Inc., current enterprise value calculation

Current share price (P)	$210.79
No. shares of common stock outstanding	284,701,320
US$ in millions
Common equity (market value)¹	60,012)
Add: Noncontrolling interests (per books)	4)
Total equity	60,016)
Add: Current maturities of long-term debt (per books)	5)
Add: Long-term debt, excluding current maturities (per books)	22,497)
Total equity and debt	82,518)
Less: Cash and equivalents	1,170)
Less: Short-term investments in U.S. Treasury securities	—)
Enterprise value (EV)	81,348)

Based on: 10-K (reporting date: 2015-12-31).

¹ Common equity (market value) = Share price × No. shares of common stock outstanding
= 210.79 × 284,701,320

Time Warner Cable Inc., EV calculation

	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013	Dec 31, 2012	Dec 31, 2011
Share price^1, 2	$184.99	$149.74	$144.98	$86.94	$77.66
No. shares of common stock outstanding¹	283,270,372	280,900,337	277,451,193	295,513,813	314,086,417
US$ in millions
Common equity (market value)³	52,402)	42,062)	40,225)	25,692)	24,392)
Add: Noncontrolling interests (book value)	4)	4)	4)	4)	7)
Total equity	52,406)	42,066)	40,229)	25,696)	24,399)
Add: Current maturities of long-term debt (book value)	5)	1,017)	1,767)	1,518)	2,122)
Add: Long-term debt, excluding current maturities (book value)	22,497)	22,701)	23,285)	25,171)	24,320)
Total equity and debt	74,908)	65,784)	65,281)	52,385)	50,841)
Less: Cash and equivalents	1,170)	707)	525)	3,304)	5,177)
Less: Short-term investments in U.S. Treasury securities	—)	—)	—)	150)	—)
Enterprise value (EV)	73,738)	65,077)	64,756)	48,931)	45,664)

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).

¹ Data adjusted for splits and stock dividends.

² Closing price as at the filing date of Time Warner Cable Inc. Annual Report.

³ 2015 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 184.99 × 283,270,372

Between December 31, 2011, and December 31, 2015, there was a consistent and substantial increase in the total valuation metrics of the organization. The Enterprise Value (EV) grew from 45,664 million US$ to 73,738 million US$, reflecting a significant expansion in the overall value of the business operations over the five-year period.

Market Value of Common Equity Trends: A strong upward trend is observed in the market value of common equity, which increased from 24,392 million US$ in 2011 to 52,402 million US$ by 2015. The most notable acceleration occurred between 2012 and 2013, during which the market value rose from 25,692 million US$ to 40,225 million US$, a growth of approximately 56.6% within a single year.
Enterprise Value (EV) Analysis: The Enterprise Value followed a trajectory closely aligned with the growth of common equity. After a modest increase in 2012, the EV experienced a sharp spike in 2013, reaching 64,756 million US$. Following a period of relative stability in 2014, the value climbed again to reach 73,738 million US$ by the end of 2015, indicating a sustained increase in the total cost to acquire the business.
Capital Structure and Valuation Variance: The total equity and debt figures remained consistently higher than the Enterprise Value throughout the analyzed period. By December 31, 2015, total equity and debt reached 74,908 million US$, while the EV was 73,738 million US$. This persistent gap suggests that the company maintained a cash position that reduced the total enterprise value relative to the sum of its debt and equity components.

AI Ask an analyst for more

Download chart

Time Warner Cable Inc. (NYSE:TWC)

Enterprise Value (EV)

Current Enterprise Value (EV)

Historical Enterprise Value (EV)