LILAK has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
LILAK has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2024-06-10), Liberty Latin America's Intrinsic Value: Projected FCF is $15.52. The stock price of Liberty Latin America is $8.88. Therefore, Liberty Latin America's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.
The historical rank and industry rank for Liberty Latin America's Intrinsic Value: Projected FCF or its related term are showing as below:
During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Liberty Latin America was 1.50. The lowest was 0.45. And the median was 0.81.
The historical data trend for Liberty Latin America's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Liberty Latin America Annual Data | |||||||||||||||||||||
Trend | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Dec21 | Dec22 | Dec23 | |||||||||||
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | 16.79 | 11.83 | 11.93 | 13.92 | 16.13 |
Liberty Latin America Quarterly Data | ||||||||||||||||||||
Jun19 | Sep19 | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 | Mar21 | Jun21 | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | |
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | 12.71 | 12.47 | 13.73 | 16.13 | 15.51 |
For the Telecom Services subindustry, Liberty Latin America's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
For the Telecommunication Services industry and Communication Services sector, Liberty Latin America's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Liberty Latin America's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)
In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)
Add all the Free Cash Flow together and divide 6 will get Liberty Latin America's Free Cash Flow(6 year avg) = $185.28.
Liberty Latin America's Intrinsic Value: Projected FCF for today is calculated as
Intrinsic Value: Projected FCF | = | (Growth Multiple | * | Free Cash Flow (6 year avg) | + | Total Stockholders Equity (Mar24) | * | 0.8) | / | Shares Outstanding (Diluted Average) |
= | (9.5203515959648 | * | 185.28 | + | 1733.4 | * | 0.8) | / | 203.600 | |
= | 15.47 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Liberty Latin America (NAS:LILAK) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Liberty Latin America's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF | = | Share Price | / | Intrinsic Value: Projected FCF |
= | 8.88 | / | 15.474708957271 | |
= | 0.57 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Thank you for viewing the detailed overview of Liberty Latin America's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Dustin Henderson | other: Shareholder | 11125 N PARK BLVD, STE 106, SEMINOLE FL 33772 |
Roberta S. Jacobson | director | C/O SHOTSPOTTER, INC., 7979 GATEWAY BLVD., STE. 210, NEWARK CA 94560 |
Aamir Hussain | officer: SVP, CT&PO | 100 CENTURYLINK DRIVE, MONROE LA 71203 |
Rocio Lorenzo | officer: CCO | 1550 WEWATTA STREET, SUITE 700, DENVER CO 80202 |
Daniel E. Sanchez | director | C/O DISCOVERY, INC., 8403 COLESVILLE ROAD, SILVER SPRING MD 20910 |
Vivek Khemka | officer: SVP, CT&PO | C/O DISH NETWORK CORPORATION, 9601 S MERIDIAN BLVD, ENGLEWOOD CO 80112 |
Miranda Curtis | director | C/O LIBERTY GLOBAL, INC., 1550 WEWATTA STREET STE 1000, DENVER CO 80202 |
Betzalel Kenigsztein | officer: SVP, CHIEF OPERATING OFFICER | 1550 WEWATTA STREET, SUITE 1000, DENVER CO 80202 |
Brian D Zook | officer: MD, CHIEF ACCOUNTING OFFICER | 1550 WEWATTA STREET, SUITE 1000, DENVER CO 80202 |
Angoitia Alfonso De | director | 1550 WEWATTA STREET, SUITE 1000, DENVER CO 80202 |
Brendan J Paddick | director | 1550 WEWATTA STREET, SUITE 1000, DENVER CO 80202 |
Christopher J Noyes | officer: SVP, CHIEF FINANCIAL OFFICER | 1550 WEWATTA STREET, SUITE 1000, DENVER CO 80202 |
Eric Louis Zinterhofer | director | C/O SEARCHLIGHT CAPITAL PARTNERS GP, LP, 745 FIFTH AVENUE, 27TH FLOOR, NEW YORK NY 10151 |
Bracken Charles H R | director | 161 HAMMERSMITH ROAD, LONDON ENGLAND X0 W6 8BS |
Michael T Fries | director, officer: Executive Chairman | C/O LIBERTY GLOBAL, INC., 1550 WEWATTA STREET STE 1000, DENVER CO 80202 |
From GuruFocus
By Business Wire • 11-10-2023
By Business Wire • 07-27-2023
By Sydnee Gatewood • 10-24-2022
By Business Wire Business Wire • 04-18-2022
By Business Wire Business Wire • 07-14-2022
By Business Wire Business Wire • 05-02-2023
By Business Wire • 11-06-2023
By PRNewswire • 11-14-2023
By Business Wire • 08-31-2023
By Business Wire Business Wire • 04-11-2022
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.