investorscraft@gmail.com

Intrinsic ValueArray Digital Infrastructure, Inc. 6.250% Senior Notes due 2069 (UZD)

Previous Close$20.91
Intrinsic Value
Upside potential
Previous Close
$20.91

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

United States Cellular Corporation operates as a regional wireless telecommunications provider, primarily serving rural and suburban markets in the United States. The company generates revenue through postpaid and prepaid mobile services, equipment sales, and wholesale roaming agreements. Its core offerings include voice, data, and messaging services, supported by a mix of owned and leased network infrastructure. U.S. Cellular competes in a highly consolidated industry dominated by national carriers like Verizon and AT&T, positioning itself as a niche player with a focus on customer service and localized coverage. The company’s market share remains modest, but it maintains a loyal customer base in underserved areas where larger carriers may not provide competitive service. Unlike its peers, U.S. Cellular has not aggressively pursued 5G expansion, instead prioritizing network reliability and cost efficiency. This strategy reflects its cautious approach to capital allocation in a capital-intensive sector with thin margins.

Revenue Profitability And Efficiency

In FY 2024, U.S. Cellular reported revenue of $3.77 billion but recorded a net loss of $39 million, reflecting margin pressures from competitive pricing and high operating costs. Diluted EPS stood at -$0.45, underscoring profitability challenges. Operating cash flow of $883 million suggests decent liquidity generation, though capital expenditures of $537 million highlight the ongoing need for network investments. The company’s efficiency metrics remain under scrutiny as it balances growth with cost discipline.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS indicate weak earnings power, likely due to pricing competition and elevated infrastructure costs. Operating cash flow coverage of capital expenditures is adequate but leaves limited room for debt reduction or shareholder returns. U.S. Cellular’s capital efficiency is constrained by its regional focus, which limits economies of scale compared to national carriers with broader subscriber bases.

Balance Sheet And Financial Health

U.S. Cellular carries a significant debt load of $3.82 billion, with no reported cash reserves, raising concerns about liquidity. The absence of cash equivalents suggests reliance on operating cash flow or external financing to meet obligations. While the company’s operating cash flow provides some cushion, its high leverage ratio warrants caution, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

Growth prospects appear muted, with the company prioritizing stability over aggressive expansion. The dividend payout of $1.56 per share signals a commitment to returning capital, but sustainability is questionable given negative earnings. U.S. Cellular’s focus on maintaining dividends may limit its ability to reinvest in network upgrades or competitive positioning, potentially hindering long-term growth.

Valuation And Market Expectations

The market likely prices U.S. Cellular at a discount to peers, reflecting its regional limitations and profitability struggles. Investors may view the stock as a yield play, though the dividend’s sustainability depends on improved operational performance. Valuation multiples are expected to remain subdued unless the company demonstrates clearer earnings momentum or strategic differentiation.

Strategic Advantages And Outlook

U.S. Cellular’s regional expertise and customer service focus provide niche advantages, but its outlook is clouded by industry headwinds. Without significant scale or technological differentiation, the company faces persistent margin pressures. Strategic initiatives to optimize costs or explore partnerships could improve its position, but execution risks remain high in a rapidly evolving telecom landscape.

Sources

10-K filing, company investor relations

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