investorscraft@gmail.com

Intrinsic ValueArray Digital Infrastructure, Inc. 5.500% Senior Notes due 2070 (UZF)

Previous Close$18.33
Intrinsic Value
Upside potential
Previous Close
$18.33

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 U.S. The company generates revenue through postpaid and prepaid mobile services, equipment sales, and wholesale roaming agreements. Its competitive positioning hinges on network reliability and localized customer service, differentiating it from national carriers. While it lacks the scale of industry giants, U.S. Cellular maintains a loyal customer base in underserved areas, leveraging its regional focus to mitigate churn. The company also invests in spectrum assets and 5G infrastructure to enhance service quality and expand coverage, though capital intensity remains a challenge in a consolidating industry.

Revenue Profitability And Efficiency

In FY 2024, U.S. Cellular reported $3.77 billion in revenue but recorded a net loss of $39 million, reflecting margin pressures from competitive pricing and infrastructure costs. Operating cash flow of $883 million suggests core operations remain viable, though capital expenditures of $537 million highlight the high reinvestment needs typical of telecom operators. The diluted EPS of -$0.45 underscores profitability challenges amid industry headwinds.

Earnings Power And Capital Efficiency

The company’s negative net income and elevated capital expenditures indicate strained capital efficiency, with earnings power currently constrained by network upgrades and competitive dynamics. Operating cash flow coverage of capital spending is adequate, but sustained losses may limit flexibility for strategic investments or debt reduction without external financing.

Balance Sheet And Financial Health

U.S. Cellular carries $3.82 billion in total debt, a significant leverage burden given its modest scale. Notably, the absence of reported cash reserves raises liquidity concerns, though operating cash flow generation provides some buffer. The balance sheet reflects the capital-intensive nature of the business, with leverage likely to remain elevated absent material EBITDA improvement.

Growth Trends And Dividend Policy

Growth prospects are tempered by industry saturation and pricing pressures, though 5G adoption could spur incremental demand. The $1.375 per share dividend appears unsustainable against negative earnings, suggesting potential for adjustment if profitability does not recover. Management’s ability to balance reinvestment with shareholder returns will be critical amid evolving competitive conditions.

Valuation And Market Expectations

Market valuation likely discounts the company’s regional niche and spectrum assets, but persistent losses and high leverage may cap multiples. Investors appear cautious, pricing in execution risks around 5G monetization and cost management in a consolidating sector.

Strategic Advantages And Outlook

U.S. Cellular’s regional focus and infrastructure investments could position it for niche growth or acquisition appeal. However, the outlook remains contingent on improving operational efficiency and stabilizing margins. Strategic partnerships or spectrum monetization may offer pathways to enhance shareholder value in the medium term.

Sources

Company filings (10-K), investor disclosures

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