What is Liberty Latin America Ltd. worth?
With the base-case assumptions below, a discounted cash flow model on Liberty Latin America Ltd.'s reported free cash flow gives -$13.08 per share. The share price was $8.49 on September 28, 2026, 165% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -1.5% | 10.0% | -$22.60 | -366% |
| Base | 3.5% | 9.0% | -$13.08 | -254% |
| Bull | 8.5% | 8.0% | $5.90 | -31% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$6.18 | -$4.10 | -$1.54 | $1.65 | $5.75 |
| 8.0% | -$11.32 | -$9.96 | -$8.36 | -$6.44 | -$4.10 |
| 9.0% | -$15.07 | -$14.15 | -$13.08 | -$11.83 | -$10.36 |
| 10.0% | -$17.94 | -$17.28 | -$16.54 | -$15.69 | -$14.70 |
| 11.0% | -$20.20 | -$19.72 | -$19.18 | -$18.57 | -$17.89 |
Where the presets come from
Base: years 1 to 5 grow at Liberty Latin America Ltd.'s revenue growth rate over the last 5 fiscal years (3.3% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions