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

$95.71

Today's Fair Value

$128.98 +34.76%

Margin of Safety

+25.79%

Projected Value (5Y)

$207.73 +117.04%

Dividends Paid (5Y)

$48.04

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: -1.8% | CAGR (5y): 120%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.44x)

Discount Rate