investorscraft@gmail.com

Intrinsic ValueLumen Technologies, Inc. (LUMN)

Previous Close$8.81
Intrinsic Value
Upside potential
Previous Close
$8.81

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

Lumen Technologies, Inc. operates as a facilities-based technology and communications company, providing integrated solutions to enterprise and wholesale customers. The company’s core offerings include network connectivity, cloud infrastructure, security, and communication services, primarily targeting businesses requiring scalable, high-performance solutions. Lumen’s extensive fiber-optic network spans North America, positioning it as a critical player in the telecommunications sector, though it faces intense competition from larger peers like AT&T and Verizon. The company’s revenue model relies on subscription-based services, with a focus on transitioning toward next-gen technologies like edge computing and software-defined networking to differentiate itself in a rapidly evolving market. Despite its legacy infrastructure, Lumen aims to pivot toward higher-margin digital services, though execution risks remain amid sector-wide pricing pressures and technological disruption.

Revenue Profitability And Efficiency

Lumen reported revenue of $13.1 billion for the period, reflecting ongoing declines in its legacy services. The company posted a net loss of $55 million, with diluted EPS of -$0.06, underscoring profitability challenges. Operating cash flow of $4.3 billion suggests robust cash generation, but capital expenditures of $3.2 billion indicate heavy reinvestment needs, likely tied to network modernization and debt servicing.

Earnings Power And Capital Efficiency

The company’s negative EPS highlights strained earnings power, though its operating cash flow remains a strength. High capital expenditures relative to revenue suggest limited near-term capital efficiency, as Lumen prioritizes infrastructure upgrades over shareholder returns. The absence of dividends aligns with its focus on debt reduction and operational turnaround.

Balance Sheet And Financial Health

Lumen’s balance sheet shows $1.9 billion in cash against $18.2 billion in total debt, signaling significant leverage. While liquidity appears manageable, the debt burden constrains financial flexibility, necessitating disciplined cash flow allocation. The company’s ability to refinance or reduce debt will be critical to stabilizing its financial position.

Growth Trends And Dividend Policy

Revenue trends reflect secular declines in legacy services, offset partially by growth in enterprise solutions. Lumen suspended its dividend, redirecting cash toward debt reduction and strategic investments. Future growth hinges on successful execution of its digital transformation, though competitive and macroeconomic headwinds persist.

Valuation And Market Expectations

The market appears skeptical of Lumen’s turnaround prospects, pricing in execution risks and sector challenges. Valuation metrics likely reflect low expectations for near-term earnings recovery, with focus on debt reduction and cash flow sustainability.

Strategic Advantages And Outlook

Lumen’s extensive fiber network and focus on edge computing provide differentiation potential, but execution remains key. The outlook is cautious, with success dependent on leveraging infrastructure assets while navigating competitive and financial pressures. Long-term viability hinges on accelerating digital revenue streams and deleveraging.

Sources

Company filings (10-K), 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