investorscraft@gmail.com

Intrinsic ValueLiberty Latin America Ltd. (0MDS.L)

Previous Close£7.66
Intrinsic Value
Upside potential
Previous Close
£7.66

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

Liberty Latin America Ltd. operates as a diversified telecommunications provider across Latin America and the Caribbean, delivering fixed, mobile, and subsea services under brands like C&W, VTR, and Flow. The company serves residential and business customers with video, broadband, and mobile solutions, while its enterprise segment offers connectivity, data center, and IT services. Its extensive subsea and terrestrial fiber network connects approximately 40 markets, reinforcing its infrastructure advantage. Positioned in a competitive but fragmented regional market, Liberty Latin America leverages its multi-country footprint to capture growth in underpenetrated markets, particularly in broadband and mobile data. The company faces regulatory and currency risks but benefits from scale and cross-selling opportunities across its segments. Its focus on digital transformation and network upgrades aims to enhance customer retention and operational efficiency in a high-demand sector.

Revenue Profitability And Efficiency

Liberty Latin America reported revenue of $4.46 billion, though net income remained negative at -$657 million, reflecting high operational costs and debt servicing. Operating cash flow of $756.3 million indicates core business viability, but capital expenditures of -$540.4 million suggest ongoing infrastructure investments. The diluted EPS of -$3.31 underscores profitability challenges amid competitive and macroeconomic pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight inefficiencies in converting revenue to profit, partly due to leverage and regional volatility. However, its operating cash flow coverage of capex (1.4x) demonstrates some capacity to fund growth internally. High debt levels and interest obligations remain a drag on capital efficiency, necessitating disciplined cash flow management.

Balance Sheet And Financial Health

Liberty Latin America’s balance sheet carries $654.3 million in cash against $8.62 billion in total debt, indicating significant leverage. The lack of dividends aligns with its focus on debt reduction and reinvestment. While liquidity is adequate, the debt-to-equity ratio suggests elevated financial risk, requiring sustained EBITDA growth to improve credit metrics.

Growth Trends And Dividend Policy

Growth is driven by broadband and mobile penetration in emerging markets, though currency fluctuations and competition pose headwinds. The company has suspended dividends to prioritize deleveraging and capex, reflecting a conservative capital allocation strategy. Subsea network expansion and B2B solutions offer incremental revenue opportunities.

Valuation And Market Expectations

With a market cap of $1.26 billion and a beta of 0.94, the stock trades at a discount to peers, likely pricing in operational risks. Investors appear cautious given the negative earnings, though infrastructure assets and regional demand could support long-term rerating if execution improves.

Strategic Advantages And Outlook

Liberty Latin America’s scale and integrated networks provide a competitive moat in fragmented markets. Strategic priorities include debt management, digital service expansion, and cost optimization. Macroeconomic stability and execution on margin improvement will be critical to turning profitability positive and unlocking shareholder value.

Sources

Company filings, market data

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