DCF Calculator

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

Millicom International Cellular S.A. (TIGO)

Communication Services | Telecommunications Services

Today's Price

$78.81

Today's Fair Value

$111.46 +41.43%

Margin of Safety

+29.29%

Projected Value (5Y)

$179.50 +127.76%

Dividends Paid (5Y)

$19.60

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 44.42% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.58% | CAGR (5y): 5.45%

Dividend Growth Rate

Regression: -0.82% | CAGR (5y): -5.56%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.45x)

Discount Rate