Valuation Telefônica Brasil S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 21:04:00 12/06/2026 BST			5-day change	1st Jan Change
33.53 ^BRL	+1.76%		+1.76%	+1.30%

05-18	Telefonica Brasil acquires TEF Infra's 24.99% stake in FiBrasil	RE
05-11	Telefônica Brasil S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	80,926	63,942	87,940	75,239	106,084	107,149	-	-
Change	-	-20.99%	37.53%	-14.44%	41%	1%	-	-
Enterprise Value (EV) ¹	91,382	80,970	102,319	89,294	119,399	117,285	115,656	114,690
Change	-	-11.39%	26.37%	-12.73%	33.71%	-1.77%	-1.39%	-0.84%
P/E Ratio	13.1x	15.7x	17.6x	13.8x	17.3x	13.6x	10.8x	9.97x
PBR	1.16x	0.94x	1.27x	1.11x	1.53x	1.59x	1.58x	1.54x
PEG	-	-0.5x	0.7x	1.2x	1.3x	0.5x	0.4x	1.19x
Capitalization / Revenue	1.84x	1.33x	1.69x	1.35x	1.78x	1.7x	1.61x	1.53x
EV / Revenue	2.08x	1.69x	1.96x	1.6x	2x	1.86x	1.73x	1.64x
EV / EBITDA	4.81x	4.2x	4.8x	3.9x	4.81x	4.34x	3.95x	3.79x
EV / EBIT	13.1x	12.2x	12.9x	10.3x	12.1x	9.59x	7.92x	7.42x
EV / FCF	10.4x	8.95x	10.3x	8.46x	10.6x	9.76x	8.61x	8.19x
FCF Yield	9.6%	11.2%	9.75%	11.8%	9.43%	10.2%	11.6%	12.2%
Dividend per Share ²	1.743	-	0.8302	-	-	2.588	3.085	3.264
Rate of return	7.23%	-	3.11%	-	-	7.72%	9.2%	9.73%
EPS ²	1.842	1.22	1.515	1.69	1.91	2.46	3.102	3.363
Distribution rate	94.6%	-	54.8%	-	-	105%	99.4%	97%
Net sales ¹	44,033	48,041	52,100	55,845	59,595	63,211	66,675	70,072
EBITDA ¹	19,007	19,282	21,318	22,876	24,822	27,043	29,312	30,279
EBIT ¹	6,969	6,622	7,929	8,674	9,878	12,224	14,595	15,455
Net income ¹	6,229	4,058	5,029	5,548	6,168	8,102	9,997	10,321
Net Debt ¹	10,455	17,028	14,379	14,055	13,315	10,136	8,508	7,541
Reference price ²	24.10	19.18	26.72	23.38	33.10	33.53	33.53	33.53
Nbr of stocks (in thousands)	3,358,632	3,334,666	3,291,176	3,217,392	3,204,965	3,195,606	-	-
Announcement Date	22/02/22	15/02/23	20/02/24	25/02/25	23/02/26	-	-	-

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.($)
TELEFÔNICA BRASIL S.A.	13.63x	1.86x	4.34x	7.72%	21.13B
CHINA MOBILE LIMITED	11.64x	1.36x	4.23x	6.89%	230B
VERIZON COMMUNICATIONS, INC.	10.02x	2.5x	6.69x	5.87%	201B
DEUTSCHE TELEKOM AG	14.12x	2.19x	5.76x	3.99%	158B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.47x	2.09x	5.26x	2.31%	83.43B
CHINA TELECOM CORPORATION LIMITED	12.55x	0.84x	3.12x	6.33%	78.1B
NTT, INC.	11.67x	1.69x	6.93x	3.6%	75.23B
SAUDI TELECOM COMPANY	15.87x	2.76x	8.65x	4.98%	58.95B
ORANGE	17.55x	1.95x	6.07x	4.41%	54.91B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.26x	5.24x	19.01x	4.42%	54.6B
Average	13.68x	2.25x	7.01x	5.05%	101.47B
Weighted average by Cap.	12.78x	2.09x	6.31x	5.21%