investorscraft@gmail.com

Intrinsic ValueTelefônica Brasil S.A. (VIV)

Previous Close$14.18
Intrinsic Value
Upside potential
Previous Close
$14.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Telefônica Brasil S.A. operates as a leading telecommunications provider in Brazil, offering fixed-line, mobile, broadband, and pay-TV services under the Vivo brand. The company generates revenue through subscription-based models, prepaid and postpaid mobile plans, and enterprise solutions, serving both consumer and corporate segments. Its extensive fiber-optic network and 4G/5G infrastructure reinforce its competitive edge in a market characterized by high demand for connectivity and digital services. Telefônica Brasil holds a dominant position in Brazil’s telecom sector, competing with rivals like Claro and TIM. Its strategic focus on network expansion, digital transformation, and customer retention strengthens its market share. The company benefits from economies of scale and regulatory advantages, positioning it as a key player in Brazil’s evolving telecommunications landscape. By leveraging its brand recognition and technological investments, Vivo maintains a resilient presence in a competitive and capital-intensive industry.

Revenue Profitability And Efficiency

In FY 2024, Telefônica Brasil reported revenue of R$55.8 billion, with net income of R$5.5 billion, reflecting a net margin of approximately 9.9%. Operating cash flow stood at R$19.9 billion, indicating strong cash generation, while capital expenditures of R$9.3 billion highlight ongoing investments in network infrastructure. The company’s diluted EPS of R$3.38 demonstrates solid earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s operating cash flow of R$19.9 billion underscores its ability to convert revenue into cash efficiently. After deducting capital expenditures, free cash flow remains robust, supporting reinvestment and shareholder returns. Telefônica Brasil’s capital allocation prioritizes network upgrades and service expansion, ensuring long-term competitiveness in Brazil’s telecom market.

Balance Sheet And Financial Health

Telefônica Brasil maintains a balanced financial position, with cash and equivalents of R$6.7 billion and total debt of R$20.7 billion. The debt level is manageable given its stable cash flows and industry positioning. The company’s liquidity and leverage ratios suggest prudent financial management, aligning with its growth and dividend distribution strategies.

Growth Trends And Dividend Policy

The company has demonstrated consistent revenue growth, driven by mobile and broadband demand. Its dividend per share of R$0.39 reflects a commitment to returning capital to shareholders. Telefônica Brasil’s growth strategy focuses on expanding fiber and 5G coverage, positioning it to capitalize on Brazil’s digital transformation trends.

Valuation And Market Expectations

With a market cap derived from its share price and outstanding shares, Telefônica Brasil trades at a valuation reflective of its stable cash flows and market leadership. Investors likely price in moderate growth expectations, balancing Brazil’s economic conditions with the company’s operational resilience.

Strategic Advantages And Outlook

Telefônica Brasil’s strengths include its extensive network infrastructure, strong brand, and regulatory expertise. The outlook remains positive, supported by rising data consumption and government initiatives to improve digital inclusion. However, competitive pressures and macroeconomic volatility in Brazil pose risks to sustained growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount