Last Price$29.32.1%
Market Cap$4,581.4M
LTM ROIC - WACC
5.9%
5Y avg
6.3%
Telecommunications Services industry
median
1.1%
Stock quality & Intrinsic value
7/10
1.2% undervalued
Millicom International Cellular S.A. ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | 7.3% | 17.9% | 19.9% | 11.0% | 9.0% | 10.0% | 17.3% | 6.0% | 3.3% | 3.0% | 0.5% | (0.1%) | 4.6% | 4.3% | 2.4% | 63.6% | 1.6% | 2.8% | 5.8% | 5.4% |
Overvalued or undervalued?
Check the intrinsic value for TIGO
and see if it's the right time to invest.
Millicom International Cellular S.A. (TIGO) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Millicom International Cellular S.A.TIGO
5.9%
2.5%
N/A
4.4%
Median Peer Set
2.4%
1.7%
13.6%
9.3%
Orange S.A.ORAN
14.3%
4.2%
19.5%
5.5%
Charter Communications, Inc.CHTR
11.4%
0.9%
16.3%
9.2%
América Móvil, S.A.B. de C.V.AMX
5.5%
9.6%
16.3%
9.3%
Verizon Communications Inc.VZ
2.8%
0.6%
50.4%
13.0%
Comcast CorporationCMCSA
2.5%
1.8%
11.0%
13.1%
T-Mobile US, Inc.TMUS
2.2%
3.6%
38.2%
13.9%
AT&T Inc.T
1.1%
(0.1%)
(22.1%)
8.9%
Chunghwa Telecom Co., Ltd.CHT
1.0%
55.7%
(3.4%)
16.6%
TELUS CorporationTU
0.9%
(1.0%)
10.3%
4.9%
Telefónica, S.A.TEF
0.4%
1.7%
(78.3%)
(0.1%)
TIGO key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 1,083.7 17.6% | 1,576.1 45.4% | 2,630.6 66.9% | 3,412.4 29.7% | 3,372.7 (1.2%) | 3,920.2 16.2% | 4,530.0 15.6% | 4,814.0 6.3% | 5,159.0 7.2% | 6,386.0 23.8% | 6,730.0 5.4% | 4,374.0 (35.0%) | 4,133.0 (5.5%) | 4,075.0 (1.4%) | 4,336.0 6.4% | 4,171.0 (3.8%) | 4,617.0 10.7% | 5,624.0 21.8% | 5,661.0 0.7% | 5,804.0 2.5% |
| Cost of Goods Sold (COGS) | 356.1 | 616.7 | 980.1 | 1,255.1 | 715.8 | 806.2 | 1,006.0 | 1,737.0 | 2,041.0 | 2,522.0 | 1,854.0 | 1,279.0 | 1,218.0 | 1,146.0 | 1,201.0 | 1,171.0 | 1,302.0 | 1,506.0 | 3,459.0 | 1,420.0 |
% margin | 727.6 67.1% | 959.4 60.9% | 1,650.6 62.7% | 2,157.3 63.2% | 2,656.9 78.8% | 3,114.0 79.4% | 3,524.0 77.8% | 3,077.0 63.9% | 3,118.0 60.4% | 3,864.0 60.5% | 4,876.0 72.5% | 3,095.0 70.8% | 2,915.0 70.5% | 2,929.0 71.9% | 3,135.0 72.3% | 3,000.0 71.9% | 3,315.0 71.8% | 4,118.0 73.2% | 2,202.0 38.9% | 4,384.0 75.5% |
| Operating Expenses | 369.6 | 518.1 | 987.6 | 1,290.0 | 1,798.6 | 2,056.0 | 2,267.0 | 1,973.0 | 2,337.0 | 2,940.0 | 4,085.0 | 2,729.0 | 2,483.0 | 2,503.0 | 2,704.0 | 2,725.0 | 2,867.0 | 3,236.0 | 1,429.0 | 3,042.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 193.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 299.8 | 530.2 | 987.6 | 1,228.6 | 1,177.0 | 1,382.9 | 1,563.0 | 1,870.0 | 2,175.0 | 2,712.0 | 1,680.0 | 1,146.0 | 1,046.0 | 1,073.0 | 899.0 | 874.0 | 998.0 | 1,064.0 | 1,429.0 | 1,915.0 |
% margin | 202.2 18.7% | 441.3 28.0% | 662.9 25.2% | 867.3 25.4% | 851.0 25.2% | 1,041.7 26.6% | 1,257.0 27.7% | 1,104.0 22.9% | 781.0 15.1% | 924.0 14.5% | 791.0 11.8% | 482.0 11.0% | 629.0 15.2% | 655.0 16.1% | 575.0 13.3% | 446.0 10.7% | 659.0 14.3% | 915.0 16.3% | 826.0 14.6% | 1,342.0 23.1% |
| Interest Income | 0.0 | 0.0 | 0.0 | 32.3 | 11.6 | 1,074.8 | 15.0 | 14.0 | 23.0 | 22.0 | 22.0 | 22.0 | 16.0 | 21.0 | 20.0 | 13.0 | 23.0 | 18.0 | 28.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 135.9 | 173.5 | 214.8 | 187.0 | 220.0 | 276.0 | 426.0 | 442.0 | 394.0 | 316.0 | 326.0 | 505.0 | 542.0 | 476.0 | 558.0 | 711.0 | 0.0 |
| Pre-tax Income | 68.5 | 354.0 | 539.4 | 704.2 | 691.6 | 1,870.2 | 1,071.0 | 897.0 | 387.0 | 3,036.0 | (153.0) | 71.0 | 155.0 | 129.0 | 218.0 | (271.0) | 732.0 | 238.0 | 175.0 | 552.0 |
% effective tax rate | 65.3 95.3% | 118.2 33.4% | 87.1 16.1% | 277.4 39.4% | 188.0 27.2% | 227.1 12.1% | (19.0) (1.8%) | 393.0 43.8% | 182.0 47.0% | 256.0 8.4% | 291.0 (190.2%) | 180.0 253.5% | 158.0 101.9% | 116.0 89.9% | 120.0 55.0% | 102.0 (37.6%) | 189.0 25.8% | 222.0 93.3% | 424.0 242.3% | 281.0 50.9% |
% margin | 10.0 0.9% | 168.9 10.7% | 697.1 26.5% | 291.4 8.5% | 850.8 25.2% | 1,652.2 42.1% | 925.0 20.4% | 508.0 10.6% | 229.0 4.4% | 2,643.0 41.4% | (559.0) (8.3%) | (32.0) (0.7%) | 85.0 2.1% | (10.0) (0.2%) | 98.0 2.3% | (373.0) (8.9%) | 590.0 12.8% | 16.0 0.3% | (82.0) (1.4%) | 253.0 4.4% |
| EPS | 0.08 | 1.32 | 5.42 | 3.77 | 6.15 | 11.99 | 6.96 | 3.94 | 1.81 | 20.75 | (4.38) | (0.25) | 0.68 | (0.08) | 0.76 | (2.89) | 3.60 | 0.12 | (0.48) | 1.50 |
| Diluted EPS | 0.08 | 1.31 | 5.19 | 3.74 | 6.14 | 11.96 | 6.96 | 3.93 | 1.81 | 20.74 | (4.38) | (0.25) | 0.68 | (0.08) | 0.76 | (2.89) | 3.59 | 0.11 | (0.48) | 1.48 |
% margin | 416.7 38.4% | 699.0 44.4% | 1,017.9 38.7% | 1,327.9 38.9% | 1,476.5 43.8% | 2,730.0 69.6% | 1,997.0 44.1% | 1,951.0 40.5% | 1,369.0 26.5% | 2,098.0 32.9% | 2,219.0 33.0% | 1,250.0 28.6% | 1,314.0 31.8% | 1,265.0 31.0% | 1,731.0 39.9% | 1,376.0 33.0% | 2,161.0 46.8% | 2,167.0 38.5% | 2,107.0 37.2% | 2,318.0 39.9% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Millicom International Cellular S.A.'s ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is 5.9%, based on the financial report for Dec 31, 2024 (Q4’2024). The average annual ROIC - WACC for Millicom International Cellular S.A. have been 4.1% over the past three years, and 6.6% over the past five years.
2) Is Millicom International Cellular S.A.'s ROIC - WACC Good?
As of today, Millicom International Cellular S.A.'s ROIC - WACC is 5.9%, which is higher than industry median of 1.1%. It indicates that Millicom International Cellular S.A.'s ROIC - WACC is Good.