DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Liberty Latin America Ltd. (LILA)

Communication Services | Telecommunications Services

Today's Price

$8.44

Today's Fair Value

$12.48 +47.87%

Margin of Safety

+32.37%

Projected Value (5Y)

$20.10 +138.15%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 30.88% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 8.28% | CAGR (5y): 0.44%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 6.39x)

Discount Rate