US · LILAK
Liberty Latin America Ltd.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Hamilton HM 11
- Website
- lla.com
Price · as of 2025-12-31
$8.45
Market cap 1.58B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $36.55 | +332.54% |
| Intrinsic Value(DCF) | $3.16 | -62.6% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.00 | $0.47 | |||
| 2015 | $34.46 | $50.90 | $0.46 | $0.00 | $8.60 |
| 2016 | $21.56 | $43.36 | $7,585.68 | $0.00 | $0.00 |
| 2017 | $20.00 | $28.68 | $585.95 | $0.00 | $0.00 |
| 2018 | $18.49 | $27.90 | $105.02 | $0.00 | $0.00 |
| 2019 | $13.99 | $33.78 | $8.30 | $0.00 | $0.00 |
| 2020 | $14.55 | $27.36 | $2.67 | $0.00 | $0.00 |
| 2021 | $9.63 | $21.85 | $0.94 | $0.00 | $0.00 |
| 2022 | $8.14 | $23.02 | $0.18 | $0.00 | $0.00 |
| 2023 | $6.40 | $28.64 | $1.67 | $0.00 | $0.00 |
| 2024 | $6.85 | $24.21 | $0.00 | $0.00 | $0.00 |
| 2025 | $7.90 | $36.55 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Liberty Latin America Ltd.'s (LILAK) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $36.55
- Current price
- $8.45
- AI upside
- +332.54%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.16
-62.6% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LILAK | Liberty Latin America Ltd… | $8.45 | 1.58B | +333% | -63% | — | — | -2.85 | 2.84 | 0.36 | 6.64 | — | -0.38 | 57.66% | 16.20% | -13.76% | -66.12% | 6.64% | -4.43% | 16.60 | 1.10 | 1.14 | 0.47 | 5.67 | -838.00% | -33.00% | 4169.00% | 19.37% | 0.41 | 3.33% | 0.00% | 0.00% | 0.00% | 14.99 | 35.26 | 2.43 | 0.18 |
| AMC | AMC Entertainment Holding… | $1.16 | 614.28M | +1,531% | +306% | — | — | -0.92 | -0.31 | 0.12 | -44.38 | -5.77 | -0.13 | 74.96% | 38.12% | -13.04% | 34.60% | 48.15% | -7.78% | -2.17 | 3.49 | 0.41 | 0.33 | -38.31 | 1604.00% | 457.00% | 2349.00% | -62.57% | -0.07 | -9.53% | 0.00% | 0.00% | 676.38% | 2.31 | -11.68 | 0.88 | -0.32 |
| ATUS | Altice USA, Inc. | $1.80 | 838.28M | +2,004% | -46% | — | — | -14.45 | -2.41 | 0.13 | 7.88 | — | -0.05 | 67.65% | 18.76% | -1.15% | 17.56% | 6.49% | -0.25% | -53.94 | 0.95 | 0.32 | 0.26 | 7.54 | -28333.00% | -306.00% | 2287.00% | 13.21% | 0.70 | 0.61% | 0.00% | 0.00% | 0.00% | 15.59 | 175.29 | 2.92 | 0.39 |
| CABO | Cable One, Inc. | $95.95 | 540.7M | +372% | +45% | — | — | -1.60 | 0.40 | 0.38 | 16.74 | — | -0.41 | 51.34% | 26.50% | -23.74% | -22.07% | 6.57% | -5.88% | 2.23 | 3.06 | 0.40 | 0.28 | 14.10 | -255000.00% | -495.00% | -2639.00% | 48.75% | 0.74 | 5.72% | 3.02% | -4.80% | 73.70% | 9.08 | 12.99 | 2.41 | 0.82 |
| CMPR | Cimpress plc | $73.05 | 1.8B | +77% | -65% | — | -91% | 125.99 | -2.78 | 0.48 | 8.75 | — | -1.03 | 47.53% | 6.65% | 0.44% | -2.27% | 9.77% | 0.67% | -2.93 | 1.96 | 0.66 | 0.40 | 4.17 | -9098.00% | 338.00% | -5100.00% | 8.95% | 0.39 | 15.64% | 0.00% | 0.00% | 7.60% | 13.67 | 21.33 | 0.91 | 2.50 |
| GOGO | Gogo Inc. | $4.23 | 566.2M | +896% | +15,656% | — | +148% | 49.15 | 6.28 | 0.70 | 9.03 | — | -1.86 | 59.06% | 12.53% | 1.42% | 15.16% | 6.07% | 1.02% | 8.82 | 1.67 | 1.60 | 0.88 | 4.94 | -1000.00% | 10474.00% | 13324.00% | 10.25% | 0.46 | 7.19% | 0.00% | 0.00% | 16.77% | 12.29 | 21.53 | 1.54 | 0.18 |
| IDT | IDT Corporation | $50.95 | 1.28B | +47% | -50% | -55% | -39% | 14.46 | 3.85 | 0.95 | 7.25 | 78.16 | 4.29 | 36.23% | 8.15% | 6.18% | 29.43% | 142.58% | 13.80% | 0.01 | — | 1.78 | 1.01 | -1.77 | 1850.00% | 213.00% | 7934.00% | 9.06% | 0.43 | 196.84% | 0.47% | 6.80% | 7.23% | 9.18 | 8.67 | 0.75 | 5.66 |
| IRDM | Iridium Communications In… | $23.95 | 2.51B | +17% | -57% | — | -42% | 23.23 | 5.74 | 3.05 | 9.68 | 181.93 | 9.60 | 77.33% | 27.07% | 13.12% | 22.01% | 8.61% | 4.40% | 3.81 | 2.67 | 2.48 | 1.70 | 3.73 | 1277.00% | 493.00% | -205.00% | 11.29% | 3.58 | 13.58% | 2.37% | 55.00% | 11.25% | 18.31 | 14.41 | 4.96 | 1.27 |
| SIFY | Sify Technologies Limited | $15.67 | 1.13B | -72% | -82% | -84% | — | 14.09 | 1.58 | 0.80 | 8.04 | — | 1.64 | 37.53% | 5.66% | -1.97% | 11.81% | 4.53% | 2.93% | 1.96 | 0.82 | 0.96 | 0.68 | 4.27 | -52093.00% | 1193.00% | -5038.00% | -11.54% | 0.31 | -7.37% | 0.07% | 1.00% | 0.07% | 28.81 | -17.72 | 1.63 | 0.72 |
| TV | Grupo Televisa, S.A.B. | $2.95 | 1.58B | +266% | -21% | +12% | — | -2.37 | 0.19 | 0.32 | 4.38 | -178.22 | 0.29 | 33.96% | -4.53% | -13.24% | -7.50% | -1.63% | -3.23% | 1.06 | -0.35 | 2.49 | 1.97 | 3.38 | 133.00% | -598.00% | -169506.00% | 111.55% | 1.18 | 12.71% | 5.18% | -12.30% | 13.36% | -28.57 | 3.67 | 1.29 | 1.11 |
| ZD | Ziff Davis, Inc. | $27.08 | 1.07B | +328% | -10% | -66% | -51% | 10.81 | 0.65 | 0.79 | 3.84 | — | -5.79 | 70.01% | 14.05% | 3.26% | 5.96% | 6.53% | 2.88% | 0.41 | 7.87 | 1.27 | 1.19 | 0.34 | -1901.00% | 354.00% | 148.00% | 25.08% | 0.38 | 14.17% | 0.00% | 0.00% | 39.37% | 6.17 | 4.37 | 0.87 | 1.55 |
About Liberty Latin America Ltd.
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.
- CEO
- Balan Nair
- Employees
- 10K
- Beta
- 1.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.16 ÷ $8.45) − 1 = -62.6% (DCF, example).