Valuation Locaweb Serviços de Internet S.A. Sao Paulo
Stocks
LWSA3T
BRLWSATNO000
IT Services & Consulting
|
Market Closed -
Sao Paulo
16:10:39 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 5.270 BRL | -2.95% |
|
-10.68% | +25.18% |
Company Valuation: Locaweb Serviços de Internet S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,754 | 4,138 | 3,543 | 1,741 | 2,358 | 2,851 | - | - |
| Change | - | -46.64% | -14.38% | -50.87% | 35.46% | 20.89% | - | - |
| Enterprise Value (EV) 1 | 6,276 | 2,767 | 2,432 | 1,368 | 2,062 | 2,438 | 2,477 | 2,282 |
| Change | - | -55.91% | -12.1% | -43.77% | 50.72% | 18.23% | 1.62% | -7.87% |
| P/E | -439x | 140x | -46.2x | 45.5x | -10.4x | 17.3x | 14.5x | 12.7x |
| PBR | 2.59x | 1.39x | 1.23x | 0.68x | 0.95x | 1.1x | 1.13x | 1.06x |
| PEG | - | -1x | 0x | -0x | 0x | -0x | 0.8x | 0.9x |
| Capitalization / Revenue | 9.69x | 3.63x | 2.74x | 1.27x | 1.58x | 1.8x | 1.67x | 1.53x |
| EV / Revenue | 7.84x | 2.43x | 1.88x | 1x | 1.39x | 1.54x | 1.45x | 1.23x |
| EV / EBITDA | 43.9x | 16.1x | 10.7x | 4.86x | 6.25x | 6.23x | 5.65x | 4.62x |
| EV / EBIT | 736x | 57x | 28.1x | 12x | -7.45x | 10.4x | 9.09x | 7.49x |
| EV / FCF | -6.34x | 24.6x | 14.2x | 41.4x | 9.17x | 16.3x | 11.6x | 10.2x |
| FCF Yield | -15.8% | 4.06% | 7.04% | 2.42% | 10.9% | 6.15% | 8.6% | 9.82% |
| Dividend per Share 2 | - | - | - | - | - | 0.2422 | 0.16 | 0.16 |
| Rate of return | - | - | - | - | - | 4.67% | 3.08% | 3.08% |
| EPS 2 | -0.03 | 0.05 | -0.13 | 0.073 | -0.4092 | 0.3003 | 0.3575 | 0.4088 |
| Distribution rate | - | - | - | - | - | 80.7% | 44.8% | 39.1% |
| Net sales 1 | 800.2 | 1,138 | 1,293 | 1,370 | 1,488 | 1,582 | 1,707 | 1,862 |
| EBITDA 1 | 143 | 172.4 | 226.6 | 281.4 | 329.7 | 391.5 | 438 | 493.4 |
| EBIT 1 | 8.529 | 48.56 | 86.46 | 113.8 | -276.7 | 234.1 | 272.5 | 304.6 |
| Net income 1 | -15.75 | 30.3 | -73.7 | 42.2 | -225.5 | 166 | 186.2 | 229 |
| Net Debt 1 | -1,478 | -1,371 | -1,111 | -373 | -296.5 | -413.1 | -373.6 | -568.6 |
| Reference price 2 | 13.160 | 7.020 | 6.010 | 3.320 | 4.260 | 5.190 | 5.190 | 5.190 |
| Nbr of stocks (in thousands) | 589,225 | 589,462 | 589,536 | 524,325 | 553,530 | 549,242 | - | - |
| Announcement Date | 3/23/22 | 3/23/23 | 3/20/24 | 3/13/25 | 3/3/26 | - | - | - |
1BRL in Million2BRL
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.87x | 3.72x | 13.01x | 2.91% | 219B | |
| 23.04x | 4.84x | 11.86x | 0.72% | 198B | |
| 17.06x | 1.86x | 9.75x | 2.81% | 137B | |
| -120.79x | 16.73x | 92.01x | -.--% | 108B | |
| -511.15x | 36.29x | 149.08x | -.--% | 106B | |
| 16.07x | 2.9x | 11.18x | 5.01% | 93.97B | |
| 22.61x | 5.86x | 14.38x | 2.51% | 67.63B | |
| 15.19x | 2.22x | 9.42x | 5.13% | 49.56B | |
| 24.75x | 2.06x | 13.03x | 1.26% | 48.6B | |
| Average | -54.48x | 8.50x | 35.97x | 2.26% | 114.12B | |
| Weighted average by Cap. | -48.77x | 8.32x | 34.40x | 2.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LWSA3 Stock
- LWSA3T Stock
- Valuation Locaweb Serviços de Internet S.A.
Select your edition
All financial news and data tailored to specific country editions
