As of 2024-12-12, the Intrinsic Value of Liberty Latin America Ltd (LILA) is
9.89 USD. This LILA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.94 USD, the upside of Liberty Latin America Ltd is
42.50%.
The range of the Intrinsic Value is (9.08) - 124.35 USD
LILA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(9.08) - 124.35 |
9.89 |
42.5% |
| DCF (Growth 10y) |
(4.51) - 139.81 |
16.23 |
133.8% |
| DCF (EBITDA 5y) |
36.33 - 107.79 |
63.29 |
811.9% |
| DCF (EBITDA 10y) |
29.39 - 113.87 |
59.89 |
762.9% |
| Fair Value |
-14.79 - -14.79 |
-14.79 |
-313.10% |
| P/E |
(112.40) - (7.45) |
(73.35) |
-1157.0% |
| EV/EBITDA |
82.27 - 174.82 |
126.88 |
1728.2% |
| EPV |
96.28 - 244.48 |
170.38 |
2355.1% |
| DDM - Stable |
(17.63) - (67.29) |
(42.46) |
-711.8% |
| DDM - Multi |
(1.23) - (3.90) |
(1.90) |
-127.4% |
LILA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,365.10 |
| Beta |
-0.09 |
| Outstanding shares (mil) |
196.70 |
| Enterprise Value (mil) |
8,932.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.85% |
| Cost of Debt |
10.90% |
| WACC |
6.73% |