investorscraft@gmail.com

Intrinsic ValueLumen Technologies, Inc. (0HVP.L)

Previous Close£4.94
Intrinsic Value
Upside potential
Previous Close
£4.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lumen Technologies, Inc. operates as a facilities-based technology and communications company, delivering integrated solutions under the Lumen, Quantum Fiber, and CenturyLink brands. The company serves both business and residential customers across the U.S. and internationally, with a focus on cloud services, IT solutions, and fiber infrastructure. Its Business segment targets enterprises with high-bandwidth optical networks, managed security, and unified communications, while the Mass Markets segment caters to residential broadband subscribers. Lumen competes in the highly competitive telecommunications sector, where differentiation hinges on network reliability, scalability, and service bundling. Despite legacy infrastructure challenges, the company has pivoted toward fiber expansion and digital transformation services to capture growth in enterprise demand for low-latency connectivity. However, its market position is pressured by larger rivals and disruptive technologies, requiring sustained investment in next-gen networks to maintain relevance. The company’s rebranding from CenturyLink to Lumen reflects its strategic shift toward advanced digital solutions, though execution risks remain amid sector-wide consolidation and evolving customer expectations.

Revenue Profitability And Efficiency

Lumen reported revenue of $13.1 billion for the period, with a net loss of $55 million, reflecting margin pressures from legacy service declines and restructuring costs. Operating cash flow of $4.3 billion underscores core cash generation, though capital expenditures of $3.2 billion highlight heavy reinvestment needs. The diluted EPS of -$0.06 signals near-term profitability challenges amid competitive and operational headwinds.

Earnings Power And Capital Efficiency

The company’s negative net income and elevated capital expenditures suggest constrained capital efficiency, with free cash flow likely absorbed by debt service and network upgrades. While operating cash flow remains robust, earnings power is diluted by high leverage and legacy cost structures, necessitating further operational streamlining to improve returns.

Balance Sheet And Financial Health

Lumen’s balance sheet carries $1.9 billion in cash against $19.1 billion in total debt, indicating significant leverage. The lack of dividends aligns with liquidity preservation priorities. Debt maturities and refinancing risks may pressure financial flexibility, though operating cash flow provides a buffer for near-term obligations.

Growth Trends And Dividend Policy

Growth is tethered to fiber expansion and enterprise digital services, offset by secular declines in legacy voice and data. The dividend suspension reflects a focus on deleveraging and reinvestment, with shareholder returns likely deferred until operational stability improves. Subscriber metrics and fiber penetration rates will be critical indicators of traction.

Valuation And Market Expectations

The market cap of $4.2 billion and beta of 1.31 reflect high volatility and skepticism around turnaround execution. Valuation multiples likely discount near-term risks, with investor sentiment hinging on successful fiber monetization and debt management.

Strategic Advantages And Outlook

Lumen’s fiber assets and enterprise relationships provide a foundation for recovery, but execution risks loom large. The outlook remains cautious, contingent on stabilizing revenues, cost optimization, and leveraging its infrastructure for high-growth segments like edge computing and SaaS partnerships.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount