investorscraft@gmail.com

Intrinsic ValueLiberty Latin America Ltd. (LILA)

Previous Close$7.52
Intrinsic Value
Upside potential
Previous Close
$7.52

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 telecommunications and entertainment provider across Latin America and the Caribbean, offering broadband, video, mobile, and fixed-line services. The company serves both residential and business customers through its subsidiaries, including Cable & Wireless Communications and Liberty Puerto Rico. It competes in fragmented markets with a focus on infrastructure investment and bundling strategies to enhance customer retention. Despite regional economic volatility, LILA maintains a strong foothold in key markets like Puerto Rico, Panama, and the Bahamas, leveraging its hybrid fiber-coaxial networks to deliver competitive connectivity solutions. The company’s revenue model relies on subscription-based services, with upsell opportunities in premium content and enterprise solutions. Its market position is bolstered by strategic partnerships and acquisitions, though it faces stiff competition from local incumbents and over-the-top (OTT) providers.

Revenue Profitability And Efficiency

Liberty Latin America reported revenue of $4.46 billion for FY 2024, reflecting its scale in the Latin American telecom sector. However, net income stood at -$657 million, indicating significant challenges in cost management or one-time impairments. Operating cash flow of $756.3 million suggests underlying operational viability, though capital expenditures of $540.4 million highlight ongoing infrastructure investments. The diluted EPS of -$3.34 underscores profitability pressures.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS indicate weak earnings power, likely due to high interest expenses or restructuring costs. Operating cash flow remains positive, supporting liquidity, but capital efficiency is strained by heavy capex demands. The balance between growth investments and profitability will be critical for improving returns on invested capital in the medium term.

Balance Sheet And Financial Health

Liberty Latin America’s balance sheet shows $654.3 million in cash against total debt of $8.17 billion, signaling high leverage. This debt burden may constrain financial flexibility, particularly in a rising interest rate environment. The absence of dividends aligns with its focus on debt reduction and reinvestment, but sustained negative earnings could pressure credit metrics.

Growth Trends And Dividend Policy

Growth is likely driven by market penetration and network upgrades, though macroeconomic headwinds in Latin America pose risks. The company does not pay dividends, prioritizing debt management and operational reinvestment. Future trends will depend on subscriber growth, ARPU stabilization, and cost discipline amid competitive and regulatory pressures.

Valuation And Market Expectations

The market likely prices LILA based on its cash flow potential rather than near-term earnings, given its negative EPS. High debt levels and regional uncertainties may weigh on valuation multiples. Investors may focus on operational turnaround prospects and long-term infrastructure advantages.

Strategic Advantages And Outlook

Liberty Latin America’s strategic advantages include its entrenched network infrastructure and diversified service offerings. However, the outlook remains cautious due to leverage and competitive intensity. Success hinges on execution in cost optimization, debt refinancing, and capturing broadband demand in underserved markets.

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