Telefônica Brasil S.A. (VIV) DCF Valuation

Telefônica Brasil S.A. (Viv) Avaliação DCF

BR | Communication Services | Telecommunications Services | NYSE
Telefônica Brasil S.A. (VIV) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Telefônica Brasil S.A. (VIV) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Procurando avaliar o valor intrínseco da Telefônica Brasil S.A.? Nossa calculadora DCF (Viv) mescla dados do mundo real com extensos recursos de personalização, permitindo refinar suas previsões e aprimorar suas estratégias de investimento.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 7,351.2 7,505.8 8,189.1 8,880.9 9,519.3 10,158.1 10,839.8 11,567.2 12,343.4 13,171.8
Revenue Growth, % 0 2.1 9.1 8.45 7.19 6.71 6.71 6.71 6.71 6.71
EBITDA 3,070.5 3,238.6 3,378.4 3,328.0 3,672.3 4,108.3 4,384.0 4,678.2 4,992.2 5,327.2
EBITDA, % 41.77 43.15 41.25 37.47 38.58 40.44 40.44 40.44 40.44 40.44
Depreciation 1,913.8 2,052.0 2,158.0 2,282.4 2,420.9 2,658.5 2,836.9 3,027.3 3,230.4 3,447.2
Depreciation, % 26.03 27.34 26.35 25.7 25.43 26.17 26.17 26.17 26.17 26.17
EBIT 1,156.6 1,186.5 1,220.4 1,045.6 1,251.3 1,449.8 1,547.1 1,650.9 1,761.7 1,880.0
EBIT, % 15.73 15.81 14.9 11.77 13.15 14.27 14.27 14.27 14.27 14.27
Total Cash 982.2 1,099.3 387.8 743.1 1,140.6 1,078.6 1,151.0 1,228.2 1,310.6 1,398.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,911.6 2,130.8 2,069.0 2,047.0 2,153.0
Account Receivables, % 26 28.39 25.27 23.05 22.62
Inventories 107.9 109.1 134.6 140.3 187.0 164.7 175.8 187.6 200.2 213.6
Inventories, % 1.47 1.45 1.64 1.58 1.96 1.62 1.62 1.62 1.62 1.62
Accounts Payable 1,127.2 1,215.8 1,264.1 1,392.6 1,573.4 1,608.6 1,716.6 1,831.7 1,954.7 2,085.8
Accounts Payable, % 15.33 16.2 15.44 15.68 16.53 15.84 15.84 15.84 15.84 15.84
Capital Expenditure -1,413.0 -1,584.5 -1,686.5 -1,502.0 -1,589.4 -1,920.6 -2,049.5 -2,187.0 -2,333.8 -2,490.4
Capital Expenditure, % -19.22 -21.11 -20.6 -16.91 -16.7 -18.91 -18.91 -18.91 -18.91 -18.91
Tax Rate, % 17.98 17.98 17.98 17.98 17.98 17.98 17.98 17.98 17.98 17.98
EBITAT 918.4 1,241.9 1,031.8 943.5 1,026.4 1,264.8 1,349.7 1,440.3 1,537.0 1,640.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 527.0 1,577.6 1,587.8 1,868.8 1,885.9 1,667.1 2,063.2 2,201.7 2,349.4 2,507.1
WACC, % 5.09 5.26 5.13 5.18 5.11 5.16 5.16 5.16 5.16 5.16
PV UFCF
SUM PV UFCF 9,216.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,557
Terminal Value 81,049
Present Terminal Value 63,037
Enterprise Value 72,253
Net Debt 2,396
Equity Value 69,857
Diluted Shares Outstanding, MM 1,633
Equity Value Per Share 42.77

What You Will Get

  • Real VIV Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Explore various scenarios to assess Telefônica Brasil’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • 🔍 Real-Life VIV Financials: Pre-filled historical and projected data for Telefônica Brasil S.A. (VIV).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Telefônica Brasil’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Telefônica Brasil’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Telefônica Brasil S.A.'s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Telefônica Brasil S.A. (VIV)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Data: Telefônica Brasil’s historical and projected financials preloaded for precise calculations.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Detailed instructions lead you through each step of the process.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Telefônica Brasil S.A. (VIV) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Telefônica Brasil S.A. (VIV).
  • Consultants: Deliver professional valuation insights on Telefônica Brasil S.A. (VIV) to clients quickly and accurately.
  • Business Owners: Understand how large companies like Telefônica Brasil S.A. (VIV) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving Telefônica Brasil S.A. (VIV).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Telefônica Brasil S.A. (VIV).
  • Real-World Data: Telefônica Brasil’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Full annual and quarterly breakdowns for deeper insights into Telefônica Brasil’s performance.
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Telefônica Brasil S.A. (VIV).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results related to Telefônica Brasil S.A. (VIV).


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.