Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
MILLICOM INTERNATIONAL CELLULAR SA
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-22.7% vs price
Base Case (Median)
0.6% vs price
Bull Case (75th pct.)
58.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $226.54 | 138.2% | High (40%) |
| PE Comparable | $134.34 | 41.2% | Medium (25%) |
| Growth Trajectory DCF | $95.72 | 0.6% | Medium (20%) |
| Graham Number | $61.84 | -35.0% | Low (10%) |
| EV/EBITDA | $167.50 | 76.1% | Medium (20%) |
| EV/FCF | $82.05 | -13.7% | Medium (20%) |
| Earnings Power Value | $64.93 | -31.7% | Medium (50%) |
Based on 7 out of 7 methods, TIGO appears fairly valued at the current price of $95.11. The base case fair value of $95.72 implies 0.6% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.