Valuation Brisanet Serviços de Telecomunicações S.A.

Equities

End-of-day quote Sao Paulo Other stock markets 09/03/2026			5-day change	1st Jan Change
2.950 ^BRL	0.00%		-5.45%	-12.98%

11-11	Brisanet Serviços de Telecomunicações S.A. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI
11/08/25	Brisanet Serviços de Telecomunicações S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027
Capitalization ¹	1,130	1,292	1,292	-
Change	-	14.34%	0%	-
Enterprise Value (EV) ¹	2,490	2,826	2,955	2,961
Change	-	13.48%	4.57%	0.2%
P/E ratio	18.4x	12.4x	8.61x	12.3x
PBR	0.74x	0.8x	0.74x	0.72x
PEG	-	0.2x	0.2x	-0.4x
Capitalization / Revenue	0.79x	0.75x	0.65x	0.57x
EV / Revenue	1.74x	1.65x	1.49x	1.3x
EV / EBITDA	4.12x	3.71x	3.31x	2.86x
EV / EBIT	12.9x	9.88x	9.08x	6.94x
EV / FCF	-	-16.2x	64.2x	9.72x
FCF Yield	-	-6.16%	1.56%	10.3%
Dividend per Share ²	-	0.025	0.0225	0.0495
Rate of return	-	0.85%	0.76%	1.68%
EPS ²	0.14	0.2375	0.3425	0.24
Distribution rate	-	10.5%	6.57%	20.6%
Net sales ¹	1,428	1,717	1,989	2,282
EBITDA ¹	604.9	761.9	892.4	1,036
EBIT ¹	192.9	286.1	325.5	426.5
Net income ¹	60.79	103.6	124.7	234
Net Debt ¹	1,360	1,534	1,663	1,669
Reference price ²	2.580	2.950	2.950	2.950
Nbr of stocks (in thousands)	438,008	438,008	438,008	-
Announcement Date	24/03/25	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRISANET SERVIÇOS DE TELECOMUNICAÇÕES S.A.	12.42x	1.65x	3.71x	0.85%	248M
CHINA MOBILE LIMITED	10.54x	1.27x	3.92x	7.11%	220B
VERIZON COMMUNICATIONS, INC.	10.53x	2.55x	6.92x	5.5%	213B
DEUTSCHE TELEKOM AG	16.26x	2.36x	6.21x	3.43%	182B
NTT, INC.	11.98x	1.7x	7.04x	3.51%	79.29B
CHINA TELECOM CORPORATION LIMITED	11.89x	0.8x	2.94x	6.22%	76.48B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.69x	2.05x	5.17x	2.45%	71.83B
SINGAPORE TELECOMMUNICATIONS LIMITED	29.67x	6.15x	22.24x	3.67%	63.85B
SAUDI TELECOM COMPANY	14.55x	2.44x	7.58x	5.25%	56.09B
ORANGE	33.3x	1.84x	6.14x	4.39%	52.77B
Average	16.59x	2.28x	7.19x	4.24%	101.56B
Weighted average by Cap.	14.68x	2.19x	6.69x	4.97%