Lumen Technologies, Inc.

Lumen Technologies, Inc.

LUMNยทNYSE

$9.98

-5.8%
Communication ServicesTelecommunications Services

Lumen Technologies, Inc., a facilities-based technology and communications company, provides various integrated products and services under the Lumen, Quantum Fiber, and CenturyLink brands to business and residential customers in the United States and internationally. The company operates in two segments, Business and Mass Markets. It offers compute and application services, such as cloud services, IT solutions, unified communication and collaboration solutions, colocation and data center services, content delivery services, and managed security services; and IP and data services, including VPN data network, Ethernet, internet protocol (IP), and voice over internet protocol. The company also provides fiber infrastructure services comprising high bandwidth optical wavelength networks; and unlit optical fiber and related professional services. In addition, it offers voice and other services, including private line services, a direct circuit or channel specifically dedicated for connecting two or more organizational sites; a portfolio of traditional time division multiplexing voice services; and synchronous optical network-based Ethernet, legacy data hosting services, and conferencing services. As of December 31, 2021, the company served approximately 4.5 million broadband subscribers. The company was formerly known as CenturyLink, Inc. and changed its name to Lumen Technologies, Inc. in September 2020. Lumen Technologies, Inc. was incorporated in 1968 and is headquartered in Monroe, Louisiana.

At a Glance

Live Snapshot
Market Cap$10.28B
EPS-1.7500
P/E Ratio-5.70
Earnings Date07/30/2026
Lumen Technologies, Inc.

Lumen Technologies, Inc. Fair Value Envelope

LUMN ยท NYSE

Our analysis suggests that LUMN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $9.98, this represents a potential HIDDEN relative to our calculated worth for Lumen Technologies, Inc..

Intrinsic Value
Current Price: $9.98

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$3.4B
+ Cash & Equivalents$1.0B
Firm Value$4.4B
- Debt$17.7B
Equity Value-$13.3B
/ Shares Outstanding1,025,643,740B
DCF Value-$13
OVERVALUED BY 230%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$2.4B
$1.2B
$592.3M
$296.1M
$148.1M
$74.0M
$37.0M
$18.5M
$9.3M
$4.6M
Maintenance CapEx
-$436.7M
-$218.4M
-$109.2M
-$54.6M
-$27.3M
-$13.6M
-$6.8M
-$3.4M
-$1.7M
-$852.9K
Owner Earnings
$1.9B
$966.2M
$483.1M
$241.5M
$120.8M
$60.4M
$30.2M
$15.1M
$7.5M
$3.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.8B
$828.3M
$383.5M
$177.5M
$82.2M
$38.1M
$17.6M
$8.2M
$3.8M
$1.7M
Terminal Value represents 0.9% of Enterprise Value