investorscraft@gmail.com

Intrinsic ValueLATAM Airlines Group S.A. (LTM)

Previous Close$65.81
Intrinsic Value
Upside potential
Previous Close
$65.81

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

LATAM Airlines Group S.A. operates as a leading passenger and cargo airline in Latin America, serving domestic and international markets. The company generates revenue primarily through ticket sales, cargo services, and ancillary offerings such as loyalty programs and in-flight services. It maintains a competitive edge through its extensive route network, strategic alliances, and fleet modernization, positioning itself as a key player in a region with growing air travel demand. LATAM’s diversified revenue streams and operational scale allow it to navigate cyclical industry pressures while capitalizing on regional economic growth. The airline’s focus on cost efficiency and customer experience strengthens its market position against both legacy carriers and low-cost competitors. Its cargo division, a significant contributor, leverages Latin America’s export-driven economies, providing stability amid passenger demand fluctuations.

Revenue Profitability And Efficiency

In FY 2024, LATAM reported revenue of $12.8 billion, with net income of $977 million, reflecting a recovery in travel demand post-pandemic. Diluted EPS stood at $3.20, indicating improved profitability. Operating cash flow of $3.1 billion underscores strong operational performance, while capital expenditures of $1.3 billion highlight ongoing investments in fleet and infrastructure. The company’s ability to convert revenue into cash flow demonstrates efficient cost management and pricing power.

Earnings Power And Capital Efficiency

LATAM’s earnings power is evident in its net income margin of approximately 7.6%, supported by disciplined cost controls and revenue diversification. The airline’s capital efficiency is reflected in its operating cash flow coverage of capex, with a ratio of 2.3x. This suggests prudent reinvestment and financial flexibility, though high leverage remains a consideration. The diluted EPS growth signals robust earnings capacity relative to its share count.

Balance Sheet And Financial Health

LATAM’s balance sheet shows $1.96 billion in cash and equivalents against total debt of $7.15 billion, indicating a leveraged but liquid position. The debt load, while substantial, is manageable given the company’s cash flow generation. The airline’s post-restructuring financial health appears stabilized, though further deleveraging would enhance resilience against industry volatility. Shareholders’ equity remains supported by profitable operations.

Growth Trends And Dividend Policy

LATAM’s growth is tied to regional air travel recovery and cargo demand, with revenue up significantly year-over-year. The company reinstated dividends at $0.64 per share, signaling confidence in sustained profitability. Future growth may hinge on route expansion and fleet optimization, though macroeconomic factors could influence passenger volume. The dividend payout ratio appears sustainable, aligning with its capital allocation priorities.

Valuation And Market Expectations

The market likely values LATAM based on its earnings recovery and regional dominance, with a P/E ratio derived from its $3.20 EPS. Investors may weigh its leverage against growth prospects, particularly in emerging markets. The dividend reinstatement could attract income-oriented shareholders, though valuation multiples remain sensitive to fuel costs and competitive dynamics in Latin America.

Strategic Advantages And Outlook

LATAM’s strategic advantages include its hub-and-spoke network, brand recognition, and partnerships with global airlines. The outlook is cautiously optimistic, with demand recovery offsetting fuel and currency risks. Fleet modernization and cost initiatives should support margins, while cargo operations provide stability. Challenges include debt management and regional economic uncertainty, but the company is well-positioned for long-term growth in Latin America’s aviation market.

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