Millicom International Cellular S.A.

Millicom International Cellular S.A.

TIGOยทNASDAQ

$86.07

-3.2%
Communication ServicesTelecommunications Services

Millicom International Cellular S.A. provides cable and mobile services in Latin America and Africa. The company offers mobile services, including mobile data and voice; short message service; and mobile financial services, such as payments, money transfers, international remittances, savings, real-time loans, and micro-insurance. It also provides cable and other fixed services, including broadband, content, fixed voice, and pay-TV to residential consumers; and fixed, managed services, cloud and security solutions, and value-added services to small, medium, and large businesses, as well as governmental entities. As of December 31, 2021, the company served 44.9 million mobile customers; and 12.7 million cable homes. It markets its products and services under Tigo and Tigo Business brands. The company was founded in 1990 and is headquartered in Luxembourg.

At a Glance

Live Snapshot
Market Cap$14.42B
EPS7.8600
P/E Ratio10.95
Earnings Date08/06/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is compressed (P/E 10.9).

Valuation inputs: P/E 10.9, earnings yield +9.1%, momentum -3.2%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +36.1%, ROIC +9.3%).

Profitability stack: net margin +22.6%, ROE +36.1%, ROIC +9.3%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +79.0%, momentum -3.2%, net margin +22.6%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

tigo

Millicom International Cellular S.A. Market vs Earnings Trajectory

TIGO ยท NASDAQ

Loading price and EPS data...

Millicom International Cellular S.A.

Millicom International Cellular S.A. Fair Value Envelope

TIGO ยท NASDAQ

Our analysis suggests that TIGO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $86.07, this represents a potential HIDDEN relative to our calculated worth for Millicom International Cellular S.A..

Intrinsic Value
Current Price: $86.07
3Y+1818.0%
5Y-394.0%
10Y-2325.0%
3Y+3.0%
5Y+40.0%
10Y+42.0%
3Y+2209.0%
5Y-483.0%
10Y-3024.0%
3Y+43.0%
5Y+123.0%
10Y+109.0%
3Y+458.0%
5Y-39533.0%
10Y+7294.0%
3Y+22.0%
5Y+39.0%
10Y+79.0%
Millicom International Cellular S.A.

Millicom International Cellular S.A. Profit Bridge

TIGO ยท NASDAQ
Revenue5.82B
Cost of Goods Sold (1.31B)
Gross Profit4.51B
Operating Expenses (2.87B)
Operating Income1.64B
Interest Expense (0.00)
Other Income/Expense26.00M
Pretax Income1.67B
Income Tax (303.00M)
Net Income1.32B
Net Income
1.32B

Profitability Analysis

Gross Margin

77.5%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

28.2%

Outstanding operational efficiency. The company generates substantial profit from core operations.

Net Profit Margin

22.6%

Exceptional profitability. The company converts a significant portion of revenue to bottom-line earnings.

Effective Tax Rate

18.2%

Moderate tax rate typical for most corporations. Represents standard tax burden on profits.

Profitability Insight

Exceptional profitability across all levels: Strong pricing power, efficient operations, and healthy bottom line indicate a high-quality business with sustainable competitive advantages.

77.47%
Gross Profit Margin
3%
3Y+6.0%
5Y+146.0%
10Y+56.0%
28.17%
Operating Profit Margin
22%
3Y+73.0%
5Y+390.0%
10Y+203.0%
22.62%
Net Profit Margin
419%
3Y+2131.0%
5Y-374.0%
10Y-2163.0%
36.15%
Return on Equity
418%
3Y+2187.0%
5Y-316.0%
10Y-2644.0%
7.63%
Return on Assets
314%
3Y+1800.0%
5Y-375.0%
10Y-1732.0%
9.26%
Return on Invested Capital
55%
3Y+1769.0%
5Y+288.0%
10Y-284.0%
TIGO

Millicom International Cellular S.A. Cash Conversion Engine

TIGO ยท NASDAQ
Net Income1.32B
Depreciation & Amortization1.28B
Stock-Based Compensation0.00
Change in Working Capital-137.00M
Others-626.00M
Capital Expenditures-650.00M
Free Cash Flow1.18B

Cash Flow Quality Analysis

FCF Conversion Rate

89.9%

Strong cash conversion. Most reported earnings translate into actual cash flow, suggesting solid fundamentals.

CapEx Intensity

35.5%

Moderate capital requirements typical of many stable businesses. Healthy balance between reinvestment and cash generation.

FCF Growth Trend

+4.8%

Flat FCF growth. Stable but not expandingโ€”monitor for signs of business maturity or temporary headwinds.

Working Capital Impact

-$137.00M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

Cash Flow Quality Insight

Solid cash generation: Positive free cash flow with reasonable earnings quality provides financial flexibility for growth investments, debt reduction, or shareholder returns.

tigo

Millicom International Cellular S.A. Funding & Solvency Profile

TIGO ยท NASDAQ
Cash & Cash Equivalents1.22B
Net Receivables1.31B
Inventory135.00M
Other Current Assets234.00M
Total Current Assets3 B
Property, Plant & Equipment7.45B
Goodwill & Intangible Assets8.72B
Long-Term Investments651.00M
Other Non-Current Assets502.00M
Total Non-Current Assets9 B
Total Assets
20.75B

Financial Health Analysis

Current Ratio

0.61x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

5.55x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-1956000000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

15% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

tigo

Millicom International Cellular S.A. Street Expectations Map

TIGO ยท NASDAQ

Wall Street analysts project that TIGO stock may decline over the coming 12 months. The consensus 1-year price target stands at 71.60, with estimates ranging from a low of 52.40 to a high of 90.00.

Lowest Target
52.40
-39.12%
Consensus Target
71.60
-16.81%
Highest Target
90.00
4.57%

The consensus 1-year price target stands at 71.60, with estimates ranging from a low of 52.40 to a high of 90.00.

Analyst Consensus Analysis

Upside Potential

-16.8%

Significant downside risk. Stock trading well above analyst consensus suggests elevated valuation concerns and potential correction.

Analyst Agreement

52.5% spread

Mixed analyst views. Wide target range suggests differing opinions on key value drivers, growth prospects, or risk factors.

Risk-Reward Profile

0.12x

Unfavorable risk-reward. Downside risk exceeds upside potential. Consider defensive positioning or alternative opportunities.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

tigo

Millicom International Cellular S.A. Insider Positioning

TIGO ยท NASDAQ

During the last 12 months, there has been no insider trading activity reported for TIGO.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Neutral

No insider trading activity reported. This could indicate blackout periods, lack of conviction, or regulatory restrictions.

Insider Participation

No Activity

No insider trading activity reported from any insiders in the past year.

1.00%
Dividend Yield
-72%
3Y-
5Y-
10Y-77.0%
ย 

tigo Dividend History

TIGO
10Y CAGR 11%
Latest $0.75
Annual $5
Stable dividend payments
Last Period: +0%