Liberty Latin America Ltd. (LILA) intrinsic value & 10-year financials
Liberty Latin America Ltd. (LILA) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 5.6% a year to $4.4B, with an average return on invested capital of 1.2%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $8.06
- Market cap
- $1.6B
- Revenue (FY2025)
- $4.4B
- Revenue growth (10-yr CAGR)
- 5.6%
- ROIC (10-yr avg)
- 1.2%
- Free cash flow (FY2025)
- $305.9M
LILA 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $4.4B | -$611.2M | -$3.06 | $305.9M | 2.4% | 1.1% |
| FY2024 | $4.5B | -$657.0M | -$3.31 | $215.9M | -1.1% | -0.5% |
| FY2023 | $4.5B | -$73.6M | -$0.35 | $312.0M | 11.5% | 5.8% |
| FY2022 | $4.8B | -$175.6M | -$0.79 | $52.5M | 2.0% | 1.1% |
| FY2021 | $4.8B | -$440.1M | -$1.89 | $160.3M | 1.7% | 0.9% |
| FY2020 | $3.8B | -$687.2M | -$3.49 | $9.0M | 2.4% | 0.9% |
| FY2019 | $3.9B | -$80.1M | -$0.58 | $196.7M | 9.1% | 1.8% |
| FY2018 | $3.7B | -$345.2M | — | $45.4M | -0.6% | -0.3% |
| FY2017 | $3.6B | -$778.1M | — | -$202.8M | -4.1% | -1.6% |
| FY2016 | $2.7B | -$432.3M | — | -$100.0M | 11.7% | 3.3% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Liberty Latin America Ltd. has demonstrated mature, steady growth, with revenue compounding at 5.6% annually over the past decade.
Liberty Latin America Ltd. has historically struggled to out-earn its cost of capital, averaging just 1.2% ROIC.
Liberty Latin America Ltd. has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Liberty Latin America Ltd. is modeled at 5.6% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-51.96 per share.