Knowstox

Fundamentals snapshot

Millicom International Cellular S.A.

TIGO · NMS · Communication Services · Telecom Services

Current price

$88.75

52-week range

$48.58 - $107.13

Market cap

$14.88B

One-glance verdict

Within fair range

$88.39 our estimate vs market $88.75

Wall Street consensus: $97.01 (9.8% higher than our fair-value estimate)

Balance sheet

Distressed

2.55x Stretched

Net debt $11.19B. Interest coverage shows how many times profit covers the interest bill.

What this company does

Millicom International Cellular S.A.

Millicom International Cellular S.A., which operates as TIGO, provides mobile phone and internet services across Latin America, with the majority of its revenue coming from these core offerings. This is important because it means the company's success is closely tied to how many people are using their phones and internet, and how much they are spending on those services. Their business also includes mobile financial services like payments and money transfers, creating a broader "ecosystem" (a set of connected services) for their customers.

Price history

How the share price has moved

—
Loading price history…

Is it cheap or expensive?

Fair value $88.39 vs current price $88.75

Wall Street consensus is the average analyst price target: $97.01 (9.8% higher than our fair-value estimate).

Our most-likely fair value is $88.39 a share — about 0.4% away from today's price of $88.75, so the stock currently looks fairly priced.

fair

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Base

Growth 8.0% · Discount 7.9% · Terminal 3.0%

$88.39

Bear

Growth 4.0% · Discount 7.9% · Terminal 3.0%

$56.09

Bull

Growth 15.0% · Discount 7.9% · Terminal 3.0%

$164.39

Is it drowning in debt?

Distressed

Net debt $11.2B. Interest coverage 2.6x.

Net debt $11.19B
Interest coverage 2.55x

Millicom International Cellular S.A.'s profit covers its interest bill about 2.6 times over. which is stronger than most peers shown here.

Distressed
Worse cushion Baseline Better cushion
TIGO BASELINE Millicom International Cellular S.A.

Total debt $12.04B Interest coverage 2.55x This is the baseline the peer rows are being compared against.

Total debt $37.78B Interest coverage 2.43x -5% vs TIGO Has roughly the same debt cushion as TIGO.

Total debt $3.56B Interest coverage 12.48x +389% vs TIGO Carries about 4.9x more debt cushion than TIGO.

Total debt $9.04B Interest coverage 1.10x -57% vs TIGO Carries about 2.3x less debt cushion than TIGO.

Total debt $180.61B Interest coverage 3.67x +44% vs TIGO Carries about 1.4x more debt cushion than TIGO.

Total debt $195.29B Interest coverage 4.37x +71% vs TIGO Carries about 1.7x more debt cushion than TIGO.

What you should know

The case for and against TIGO

3 Rewards 2 Risks

Rewards

  • Revenue grew 0.3% last year.
  • Returns 19.5% on equity, ahead of 66% of its peers.
  • Free cash flow was positive in 4/10 years.

Risks

  • Stock trades 47.1% above its 5-year average P/E.
  • Net debt grew 16.8% over 3 years.

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
26.34x
Forward P/E
12.52x
P/B
6.65x
P/S
1.84x
EV/EBITDA
7.34x
PEG ratio
0.30x

Profitability

How much profit each dollar creates

Gross margin
76.2%
Operating margin
26.6%
Net margin
7.0%
ROE
19.5%
ROA
6.7%

Health

Liquidity and balance-sheet strength

Debt / equity
5.29x
Current ratio
0.56x
Quick ratio
0.45x
Total debt
$12.04B
Total cash
$848.00M

Growth

How the business has been compounding

Revenue TTM
$8.11B
Revenue 5Y CAGR
1.1%
EPS TTM
3.37
EPS 5Y CAGR
83.6%

Cash flow

How much cash the business throws off

Operating CF TTM
$1.73B
Free CF TTM
$920.00M
FCF margin
11.3%

Dividend

Shareholder payout

Yield
3.5%
Payout ratio
88.9%
Last ex-div date
2027-01-08