ZYBERNO
Stock Report
Updated Aug 25, 2026

MILLICOM INTERNATIONAL CELLULAR SA (MLCMF)

Technology • OTC

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
28.0/100
POOR BUSINESS
MILLICOM INTERNATIONAL CELLULAR SA (MLCMF) scores 28/100 — concerning metrics indicating significant structural or financial risks.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
Margin of Safety unavailable — insufficient data for the owner-earnings DCF.
Is the market underestimating or overestimating what this business is capable of going forward?
+7.9%
Market Underestimates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):POOR (1.86x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):AVERAGE (13.9%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

MILLICOM INTERNATIONAL CELLULAR SA (MLCMF) stock report — Zyberno Score 28/100 (POOR BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, MILLICOM INTERNATIONAL CELLULAR SA (MLCMF) shows a Brina Gap of +7.9%, which strengthens the case: based on the company's ROIC (13.9%) and reinvestment rate (-51.3%), the business can fundamentally grow at -7.2% — but the current enterprise value implies the market expects -15.0%.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:0.00
Market Cap:$0.00

Enterprise Metrics (2)

Enterprise Value:$5.19B
Ev Ebitda Ratio:1.78x
B. Profitability Assessment

Return Metrics (5)

Reinvestment Rate:-51.3%
Fundamental Growth Rate (g):-7.2%
Market-Implied Growth Rate:-15.0%

Margin Analysis (1)

Ebitda Margin:50.2%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:-999.0%
C. Log-Linear Regression Growth Trends
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:999.00x
Quick Ratio:999.00x
Cash Ratio:999.00x

Leverage Analysis (3)

Debt To Equity Ttm:1.86x
Debt-to-Equity Ratio:1.86x
Debt To Ebitda:2.31x

Coverage Ratios (2)

Interest Coverage Ratio:2.33x
Times Interest Earned:2.33

Capital Structure (4)

Working Capital:0.00
Cash And Cash Equivalents:1,552,000,000.00
Long Term Debt:$6.56B
Net Debt:$5.19B
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$5.82B
Cost Of Revenue Ttm:$1.31B

Profitability Breakdown (2)

$4.51B$1.64B

Bottom Line Performance (3)

$1.36B
Income Before Tax:$0.00
Ebitda Ttm:2,919,000,000.00

Operating Expenses (5)

Operating Expenses:0.00
R And D Expense:0.00
Sga Expense:0.00
Income Tax Expense:$303.00M
Interest Expense:702,000,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:0.0%
Ebitda Margin:50.2%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$17.25B
Current Assets:$0.00
Ppe Net:3,226,000,000.00
Goodwill:4,265,000,000.00
Intangible Assets:$7.80B

Liability Structure (4)

Total Liabilities:13,633,000,000.00
Current Liabilities:0.00
Long Term Debt:$6.56B
Short Term Debt:$188.00M

Equity & Capital (3)

Equity:$3.62B
Retained Earnings:$0.00
Common Stock:0.00

Working Capital Items (3)

Accounts Receivable:0.00
Inventory:70,000,000.00
Accounts Payable:491,000,000.00

Special Items (2)

Contract Liabilities:0.00
Stock Based Compensation:0.00
C. Cash Flow Analysis

Operating Activities (2)

$1.73B$1.08B

Investment Activities (1)

Investing Cash Flow:-$374.00M

Financing Activities (3)

Financing Cash Flow:-$485.00M
Dividends Paid Ttm:754,000,000.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$0.00
Long Term Debt Repayments:$0.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:$8.06

Revenue & Cash Per Share (2)

Sales Per Share Ttm:34.43
Operating Cash Flow Per Share:$10.26

Book Value & Capital (2)

Book Value Per Share:$21.43
Cash Per Share:9.18

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.34x
Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:-999.00x
Days Sales Outstanding Ttm:-999.00

Inventory Management (2)

Inventory Turnover Ttm:18.73x
Days Inventory Outstanding Ttm:19.49

Payables & Cash Cycle (2)

Days Payable Outstanding:136.70
Cash Conversion Cycle:-1,116.21
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:0.00
Quality Score:75.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:-51.3%
Fundamental Growth Rate (g):-7.2%
Market-Implied Growth Rate:-15.0%
B. Log-Linear Regression Growth Analysis
C. Company Profile & Context

Corporate Information (6)

Symbol:MLCMF
Company Name:MILLICOM INTERNATIONAL CELLULAR SA
Sector:Technology
Industry:Telecommunications
Exchange:OTC
Country:Luxembourg

Market Classification (3)

Market Cap Category:N/A
Price Category:penny
Volume Category:N/A

Share Structure (3)

Shares Outstanding:169.00M
Shares Outstanding Basic:0
Shares Outstanding Diluted:0

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-25 04:29:30 UTC
Data Timestamp:2026-08-25T04:29:30.918725
Scroll to Top