FMP

FMP

Enter

LILA - Liberty Latin Americ...

photo-url-https://images.financialmodelingprep.com/symbol/LILA.png

Liberty Latin America Ltd.

LILA

NASDAQ

Liberty Latin America Ltd., together with its subsidiaries, provides fixed, mobile, and subsea telecommunications services. The company operates through C&W Caribbean and Networks, C&W Panama, Liberty Puerto Rico, VTR, and Costa Rica segments. It offers communications and entertainment services, including video, broadband internet, fixed-line telephony, and mobile services to residential and business customers; and business products and services that include enterprise-grade connectivity, data center, hosting, and managed solutions, as well as information technology solutions for small and medium enterprises, international companies, and governmental agencies. The company also operates a sub-sea and terrestrial fiber optic cable network that connects approximately 40 markets. It provides its services in approximately 20 countries in Latin America, the Caribbean, Chile, and Costa Rica under the brands of C&W, VTR, Liberty Puerto Rico, Cabletica, BTC, UTS, Flow, and Móvil. The company was incorporated in 2017 and is based in Hamilton, Bermuda.

6.7 USD

0.08 (1.19%)

Operating Data

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

-

1.22M

7.73M

958k

1.5M

1.76M

2.07M

2.43M

2.85M

3.34M

Revenue %

-

-

535.44

-87.6

56.89

17.32

17.32

17.32

17.32

Ebitda

-21.89M

-30.54M

-48.46M

-13.31M

-23.12M

-1.06M

-1.24M

-1.46M

-1.71M

-2M

Ebitda %

100

-2.51k

-627.11

-1.39k

-1.54k

-60

-60

-60

-60

Ebit

-22.24M

-30.93M

-52.66M

-18.54M

-24.8M

-1.06M

-1.24M

-1.46M

-1.71M

-2M

Ebit %

100

-2.54k

-681.53

-1.93k

-1.65k

-60

-60

-60

-60

Depreciation

344k

394k

4.21M

5.22M

1.68M

1.36M

1.6M

1.88M

2.2M

2.58M

Depreciation %

100

32.4

54.42

544.89

111.78

77.36

77.36

77.36

77.36

Balance Sheet

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Total Cash

22.45M

7.82M

36.51M

20.43M

9.43M

1.76M

2.07M

2.43M

2.85M

3.34M

Total Cash %

100

642.93

472.49

2.13k

627.54

100

100

100

100

Receivables

-

203k

1.44M

2.01M

484k

943.37k

1.11M

1.3M

1.52M

1.79M

Receivables %

100

16.69

18.6

210.02

32.2

53.5

53.5

53.5

53.5

Inventories

-

-

304k

2.12M

-

719.21k

843.8k

989.96k

1.16M

1.36M

Inventories %

100

-

3.93

221.4

-

40.79

40.79

40.79

40.79

Payable

469k

432k

1.81M

1.25M

953k

1.14M

1.33M

1.56M

1.84M

2.15M

Payable %

100

35.53

23.42

130.79

63.41

64.47

64.47

64.47

64.47

Cap Ex

-918k

-1.23M

-2.25M

-4.34M

-281k

-873.83k

-1.03M

-1.2M

-1.41M

-1.66M

Cap Ex %

100

-100.9

-29.08

-453.03

-18.7

-49.56

-49.56

-49.56

-49.56

Weighted Average Cost Of Capital

Price

2.08

Beta

Diluted Shares Outstanding

7.65M

Costof Debt

4.42

Tax Rate

After Tax Cost Of Debt

4.42

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

2.87M

Total Equity

15.91M

Total Capital

18.78M

Debt Weighting

15.27

Equity Weighting

84.73

Wacc

8.4

Build Up Free Cash Flow

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

-

1.22M

7.73M

958k

1.5M

1.76M

2.07M

2.43M

2.85M

3.34M

Ebitda

-21.89M

-30.54M

-48.46M

-13.31M

-23.12M

-1.06M

-1.24M

-1.46M

-1.71M

-2M

Ebit

-22.24M

-30.93M

-52.66M

-18.54M

-24.8M

-1.06M

-1.24M

-1.46M

-1.71M

-2M

Tax Rate

-11.77

-11.77

-11.77

-11.77

-11.77

-11.77

-11.77

-11.77

-11.77

-11.77

Ebiat

-22.14M

-29.69M

-46.01M

-73.14M

-27.72M

-1.02M

-1.2M

-1.41M

-1.65M

-1.94M

Depreciation

344k

394k

4.21M

5.22M

1.68M

1.36M

1.6M

1.88M

2.2M

2.58M

Receivables

-

203k

1.44M

2.01M

484k

943.37k

1.11M

1.3M

1.52M

1.79M

Inventories

-

-

304k

2.12M

-

719.21k

843.8k

989.96k

1.16M

1.36M

Payable

469k

432k

1.81M

1.25M

953k

1.14M

1.33M

1.56M

1.84M

2.15M

Cap Ex

-918k

-1.23M

-2.25M

-4.34M

-281k

-873.83k

-1.03M

-1.2M

-1.41M

-1.66M

Ufcf

-22.25M

-30.76M

-44.22M

-75.21M

-22.97M

-1.53M

-714.63k

-838.42k

-983.65k

-1.15M

Wacc

8.4

8.4

8.4

8.4

8.4

Pv Ufcf

-1.41M

-608.17k

-658.22k

-712.4k

-771.03k

Sum Pv Ufcf

-4.16M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.4

Free Cash Flow T1

-1.18M

Terminal Value

-18.38M

Present Terminal Value

-12.28M

Intrinsic Value

Enterprise Value

-16.44M

Net Debt

-6.56M

Equity Value

-9.87M

Diluted Shares Outstanding

7.65M

Equity Value Per Share

-1.29

Projected DCF

-1.29 2.612%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedinfacebookinstagram
2017-2024 © Financial Modeling Prep