Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Telecom
/
Millicom International Cellular
TIGO
Millicom International Cellular
Legacy Revenue Erosion And High Capex Will Worsen Telecom Strains
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 10 Analysts
Published
17 Aug 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$36.00
26.1% overvalued
intrinsic discount
20 Aug
US$45.38
Loading
1Y
79.4%
7D
3.1%
Author's Valuation
US$36.0
26.1% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$36.0
26.1% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-304m
7b
2014
2017
2020
2023
2025
2026
2028
Revenue US$5.8b
Earnings US$515.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
2.10%
Wireless Telecom revenue growth rate
0.09%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.83%
Calculation
US$515.48m
Earnings '28
x
13.10x
PE Ratio '28
=
US$6.75b
Market Cap '28
US$6.75b
Market Cap '28
/
154.35m
No. shares '28
=
US$43.75
Share Price '28
US$43.75
Share Price '28
Discounted to 2025 @ 6.80% p.a.
=
US$35.92
Fair Value '25