Telefônica Brasil S.A. (VIV) DCF Valuation

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
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Telefônica Brasil S.A. (VIV) Bundle

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

TOTAL:

Looking to assess the intrinsic value of Telefônica Brasil S.A.? Our (VIV) DCF Calculator merges real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment strategies.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 7,163.0 6,978.2 7,125.0 7,773.5 8,430.3 8,790.2 9,165.4 9,556.7 9,964.6 10,390.0
Revenue Growth, % 0 -2.58 2.1 9.1 8.45 4.27 4.27 4.27 4.27 4.27
EBITDA 2,959.3 2,914.7 3,074.2 3,206.9 3,159.1 3,603.2 3,757.0 3,917.4 4,084.6 4,259.0
EBITDA, % 41.31 41.77 43.15 41.25 37.47 40.99 40.99 40.99 40.99 40.99
Depreciation 1,766.9 1,816.7 1,947.9 2,048.5 2,166.6 2,287.1 2,384.7 2,486.5 2,592.6 2,703.3
Depreciation, % 24.67 26.03 27.34 26.35 25.7 26.02 26.02 26.02 26.02 26.02
EBIT 1,192.4 1,097.9 1,126.3 1,158.5 992.6 1,316.2 1,372.3 1,430.9 1,492.0 1,555.7
EBIT, % 16.65 15.73 15.81 14.9 11.77 14.97 14.97 14.97 14.97 14.97
Total Cash 549.0 932.3 1,043.5 368.1 705.4 857.5 894.1 932.2 972.0 1,013.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,153.3 1,814.6 2,022.7 1,964.0 1,943.1
Account Receivables, % 30.06 26 28.39 25.27 23.05
Inventories 93.5 102.4 103.6 127.8 133.1 131.0 136.6 142.4 148.5 154.8
Inventories, % 1.31 1.47 1.45 1.64 1.58 1.49 1.49 1.49 1.49 1.49
Accounts Payable 1,111.9 1,070.0 1,154.1 1,199.9 1,322.0 1,374.3 1,433.0 1,494.1 1,557.9 1,624.4
Accounts Payable, % 15.52 15.33 16.2 15.44 15.68 15.63 15.63 15.63 15.63 15.63
Capital Expenditure -1,430.2 -1,341.3 -1,504.1 -1,601.0 -1,425.8 -1,719.4 -1,792.8 -1,869.4 -1,949.2 -2,032.4
Capital Expenditure, % -19.97 -19.22 -21.11 -20.6 -16.91 -19.56 -19.56 -19.56 -19.56 -19.56
Tax Rate, % 9.77 9.77 9.77 9.77 9.77 9.77 9.77 9.77 9.77 9.77
EBITAT 932.6 871.8 1,178.9 979.4 895.6 1,138.2 1,186.8 1,237.4 1,290.3 1,345.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 134.5 1,635.2 1,497.5 1,507.2 1,774.0 1,369.3 1,732.1 1,806.0 1,883.1 1,963.5
WACC, % 6.18 6.2 6.68 6.32 6.46 6.37 6.37 6.37 6.37 6.37
PV UFCF
SUM PV UFCF 7,232.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,003
Terminal Value 45,853
Present Terminal Value 33,676
Enterprise Value 40,908
Net Debt 2,327
Equity Value 38,581
Diluted Shares Outstanding, MM 1,659
Equity Value Per Share 23.26

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).

No products were found matching.