Is LILAK or RCI more undervalued in 2026?

CirclFi compares Liberty Latin America Ltd. (LILAK) and Rogers Communication, Inc. (RCI) using 13 institutional-grade valuation models. LILAK has a Quality of Company score of 6.4/10 while RCI scores 8.5/10.

Which is a better buy — LILAK or RCI?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do LILAK and RCI valuations compare?

LILAK at $8.20 and RCI at $38.55 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

LILAK vs RCI Valuation Comparison 2026 — Intrinsic Value Analysis

LILAK

Cable & Other Pay Television Services

Liberty Latin America Ltd.

Quality

6.4

out of 10

Value Trap

SAFE

Price

$8.20

Last close

Models

11/13

Active

RCI

Cable & Other Pay Television Services

Rogers Communication, Inc.

Quality

8.5

out of 10

Value Trap

LOW

Price

$38.55

Last close

Models

11/13

Active

Model-by-Model Comparison

Model	Type	LILAK Fair Value	LILAK Upside	RCI Fair Value	RCI Upside
Bayesian DCF	Intrinsic	—	—	$1.78	-95.4%
Earnings Power Value	Intrinsic	$35.70	+335.4%	$187.79	+387.1%
EROIC Spread	Intrinsic	$9.57	+16.8%	$44.12	+14.5%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
Markov DDM	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
ML-RIV	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%
RCMH-DCF	Intrinsic	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for LILAK vs RCI — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

LILAK vs RCI — Which Stock Is More Undervalued?

RCI scores higher with a 8.5/10 quality rating vs LILAK's 6.4/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing Liberty Latin America Ltd. (LILAK) and Rogers Communication, Inc. (RCI) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

LILAK currently trades at $8.20 with a QOC of 6.4/10, while RCI trades at $38.55 with a QOC of 8.5/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).