No conviction changes recorded
Fair Value Distribution — percentile bands
16.8% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
6.7%/yr
±3.6% · revenue growth to justify current price
FCF-Based Reverse DCF
15.8%/yr
±3.3% · FCF growth to justify current price
THE GAP
Market pricing margin compression or rising capex
KEY VALUE DRIVERS
Spearman correlation — what moves this valuation most
Eagle will generate this view by the next trading session (~6h).
Eagle will generate this view by the next trading session (~6h).
SBAC acquired 7K+ towers via Millicom but faces $168-171M churn headwinds in 2026 from EchoStar, Sprint, and Oi. Impairments surged 94%. Interest rates +17% weighing on $13B debt. Brazil currency & ma...