Valuation Millicom International Cellular S.A.

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 22/07/2026 am IST			5-day change	1st Jan Change
98.61 ^USD	+1.26%		+0.46%	+77.87%

14/07	UBS Adjusts Price Target on Millicom International Cellular to $100 From $90, Maintains Neutral Rating	MT
22/06	Millicom International Cellular S.A.(NasdaqGS:TIGO) added to S&P International 700	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,851	2,158	3,091	4,259	9,263	16,482	-	-
Change	-	-24.29%	43.23%	37.78%	117.5%	77.93%	-	-
Enterprise Value (EV) ¹	10,868	8,992	10,056	10,272	17,132	26,099	25,606	25,127
Change	-	-17.26%	11.83%	2.15%	66.79%	52.34%	-1.89%	-1.87%
P/E	4.87x	9.94x	-37.5x	17x	7.08x	28x	19.2x	16.1x
PBR	1.1x	0.6x	0.88x	1.19x	2.56x	5.1x	4.66x	4.68x
PEG	-	-0.1x	0x	-0x	0x	-0.5x	0.4x	0.8x
Capitalization / Revenue	0.43x	0.38x	0.55x	0.73x	1.59x	1.95x	1.89x	1.85x
EV / Revenue	1.65x	1.6x	1.78x	1.77x	2.94x	3.08x	2.93x	2.82x
EV / EBITDA	4.16x	4.04x	4.76x	4.16x	6.23x	6.93x	6.26x	5.93x
EV / EBIT	10.6x	9.83x	12.2x	7.65x	10.5x	13.7x	11x	9.87x
EV / FCF	134x	27.5x	15.6x	6.99x	15.8x	19.4x	18x	16.3x
FCF Yield	0.75%	3.64%	6.41%	14.3%	6.33%	5.16%	5.55%	6.15%
Dividend per Share ²	-	-	-	-	3	3.44	3.228	3.265
Rate of return	-	-	-	-	5.41%	3.49%	3.27%	3.31%
EPS ²	5.84	1.27	-0.48	1.47	7.83	3.517	5.139	6.134
Distribution rate	-	-	-	-	38.3%	97.8%	62.8%	53.2%
Net sales ¹	6,572	5,624	5,661	5,804	5,819	8,466	8,735	8,911
EBITDA ¹	2,615	2,228	2,111	2,469	2,749	3,765	4,090	4,236
EBIT ¹	1,023	915	826	1,342	1,639	1,909	2,321	2,547
Net income ¹	590	177	-82	253	1,316	581.4	841.2	1,012
Net Debt ¹	8,017	6,834	6,965	6,013	7,869	9,617	9,124	8,645
Reference price ²	28.45	12.63	18.00	25.01	55.44	98.61	98.61	98.61
Nbr of stocks (in thousands)	1,00,194	1,70,868	1,71,726	1,70,288	1,67,085	1,67,143	-	-
Announcement Date	11/02/22	10/02/23	27/02/24	26/02/25	26/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MILLICOM INTERNATIONAL CELLULAR S.A.	28.04x	3.08x	6.93x	3.49%	1.65TCr
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-188.1x	40.44x	93.01x	-	1,62800Cr
T-MOBILE US, INC.	18.2x	3.06x	7.77x	2.16%	21TCr
SOFTBANK GROUP CORP.	34.05x	6.47x	29.26x	0.19%	20TCr
AT&T INC.	9.73x	2.31x	6.24x	4.99%	15TCr
KDDI CORPORATION	14.61x	2.34x	7.81x	2.92%	6.73TCr
VODAFONE GROUP PLC	13.99x	1.37x	4.68x	3.61%	3.52TCr
ADVANCED INFO SERVICE	21.72x	5.79x	10.61x	4.36%	3.39TCr
TELENOR ASA	12.69x	3.13x	7.03x	7.39%	1.88TCr
VODACOM GROUP LIMITED	11.87x	1.89x	4.61x	5.58%	1.79TCr
Average	-2.32x	6.99x	17.79x	3.85%	23.79TCr
Weighted average by Cap.	-122.26x	28.85x	67.75x	2.69%