investorscraft@gmail.com

Intrinsic ValueMillicom International Cellular S.A. (TIGO)

Previous Close$47.53
Intrinsic Value
Upside potential
Previous Close
$47.53

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

Millicom International Cellular S.A. (TIGO) operates as a telecommunications provider in Latin America, focusing on high-growth emerging markets. The company delivers mobile and fixed-line services, broadband, and digital solutions, catering primarily to consumer and business segments. Its revenue model hinges on subscription-based services, data monetization, and value-added offerings, leveraging its infrastructure to capture demand for connectivity in underserved regions. TIGO competes in a fragmented but rapidly evolving sector, where scale and network quality are critical differentiators. The company maintains a strong regional presence, particularly in Central and South America, where it benefits from first-mover advantages and brand recognition. Its strategic focus on digital transformation and fintech integration positions it to capitalize on rising mobile penetration and digital adoption trends. Despite regulatory challenges and competitive pressures, TIGO’s diversified service portfolio and localized execution reinforce its market position.

Revenue Profitability And Efficiency

Millicom reported $5.8 billion in revenue for FY 2024, with net income of $253 million, reflecting a 4.4% net margin. Operating cash flow stood at $1.6 billion, underscoring robust cash generation capabilities. Capital expenditures of $540 million indicate sustained investment in network infrastructure and technology upgrades, aligning with growth priorities. The company’s efficiency metrics suggest disciplined cost management, though competitive and macroeconomic pressures may weigh on margins.

Earnings Power And Capital Efficiency

Diluted EPS of $1.48 demonstrates TIGO’s earnings power, supported by stable cash flows and operational leverage. The company’s capital efficiency is evident in its ability to fund growth initiatives while maintaining profitability. However, high debt levels relative to equity could constrain financial flexibility, necessitating careful balance sheet management to sustain returns on invested capital.

Balance Sheet And Financial Health

Millicom’s balance sheet shows $699 million in cash and equivalents against $6.8 billion in total debt, highlighting significant leverage. While liquidity appears adequate, the debt burden may limit near-term financial agility. The company’s ability to service obligations will depend on sustained cash flow generation and refinancing conditions in volatile credit markets.

Growth Trends And Dividend Policy

Growth is driven by expanding digital services and broadband penetration in Latin America. TIGO’s dividend of $1.75 per share signals confidence in cash flow stability, though payout sustainability hinges on maintaining profitability amid rising capital needs. The company’s focus on high-return projects could support long-term shareholder returns if execution risks are managed effectively.

Valuation And Market Expectations

Market expectations likely reflect TIGO’s growth potential in emerging markets, tempered by concerns over leverage and regulatory risks. Valuation multiples should be assessed against regional peers, considering the company’s mixed growth-profitability profile and exposure to macroeconomic volatility.

Strategic Advantages And Outlook

Millicom’s strategic advantages include its entrenched market position and diversification across telecom and digital services. The outlook hinges on successful execution of its digital expansion strategy, though macroeconomic headwinds and competitive intensity pose risks. Investors should monitor debt reduction progress and margin resilience to gauge long-term viability.

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