investorscraft@gmail.com

Intrinsic ValueLiberty Latin America Ltd. (LILAK)

Previous Close$7.78
Intrinsic Value
Upside potential
Previous Close
$7.78

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 video, broadband internet, fixed-line telephony, and mobile services. The company serves both residential and business customers, leveraging its infrastructure to deliver bundled services that enhance customer retention. Its market position is strengthened by strategic acquisitions and partnerships, allowing it to compete in fragmented markets with high growth potential, particularly in underpenetrated regions. Liberty Latin America differentiates itself through localized content offerings and scalable network investments, targeting mid-to-high-income segments. The company operates in competitive markets dominated by regional incumbents but maintains relevance through innovation and customer-centric solutions. Its revenue model relies on subscription-based services, with additional streams from advertising and enterprise solutions. The telecom sector in Latin America presents growth opportunities due to increasing digital adoption, though regulatory and macroeconomic risks persist.

Revenue Profitability And Efficiency

Liberty Latin America reported revenue of $4.46 billion for the period, reflecting its broad service portfolio and customer base. However, net income stood at -$657 million, indicating significant challenges in profitability, likely due to high operating costs and competitive pressures. Operating cash flow of $756.3 million suggests the core business generates liquidity, but capital expenditures of $540.4 million highlight ongoing investments in network infrastructure and technology.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$3.34 underscores earnings pressure, driven by net losses and high leverage. While operating cash flow demonstrates underlying earnings power, capital efficiency is constrained by substantial debt servicing costs and reinvestment needs. The balance between growth investments and profitability remains a critical focus for improving returns on capital.

Balance Sheet And Financial Health

Liberty Latin America's financial health is strained, with total debt of $8.17 billion significantly outweighing cash and equivalents of $654.3 million. The high leverage ratio raises concerns about liquidity and refinancing risks, though operating cash flow provides some coverage. The absence of dividends aligns with the company's priority to strengthen its balance sheet and fund growth initiatives.

Growth Trends And Dividend Policy

Growth is likely driven by market expansion and service bundling, though profitability trends remain negative. The company does not pay dividends, redirecting cash flow toward debt reduction and capital expenditures. Future growth may depend on operational efficiency gains and macroeconomic stability in its operating regions.

Valuation And Market Expectations

The market likely values Liberty Latin America based on its growth potential in emerging markets, though high debt and persistent losses temper optimism. Investors may focus on cash flow generation and strategic initiatives to improve margins as key drivers of long-term valuation.

Strategic Advantages And Outlook

Liberty Latin America's strategic advantages include its diversified service offerings and regional footprint, positioning it to benefit from digital adoption trends. However, the outlook remains cautious due to leverage and competitive pressures. Success hinges on execution in cost management and revenue growth, alongside prudent capital allocation.

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