Valuation OI OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-29	Brazil's Oi Says Court Has Suspended Approval of BTG-led V.tal Sale	RE
03-05	Fitch downgrades Oi's IDR to 'RD' from 'C'	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	5,177	13,192	4,605	1,066	396.7	445.7
Change	-	154.83%	-65.09%	-76.86%	-62.78%	12.35%
Enterprise Value (EV) ¹	29,288	38,593	37,671	23,287	27,391	12,489
Change	-	31.77%	-2.39%	-38.18%	17.62%	-54.4%
P/E	-0.81x	-1.59x	-0.89x	-0.16x	-0.18x	0.08x
PBR	0.41x	2.17x	-10.1x	-0.14x	-0.04x	-0.18x
PEG	-	-0.1x	0x	-0x	0x	-0x
Capitalization / Revenue	0.26x	1.42x	0.44x	0.1x	0.04x	0.14x
EV / Revenue	1.45x	4.16x	3.59x	2.22x	2.82x	3.93x
EV / EBITDA	11.4x	34.6x	30.9x	-56.7x	20.5x	-4.52x
EV / EBIT	-9.85x	-20.9x	-18.5x	-5.8x	155x	-3.81x
EV / FCF	-6.97x	-3.29x	-3.49x	1.28x	-67.8x	-2.33x
FCF Yield	-14.3%	-30.4%	-28.6%	77.9%	-1.48%	-42.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-151.4	-176.9	-143.1	-323.6	-91.17	117.8
Distribution rate	-	-	-	-	-	-
Net sales ¹	20,136	9,284	10,483	10,485	9,718	3,180
EBITDA ¹	2,568	1,115	1,220	-410.8	1,339	-2,762
EBIT ¹	-2,972	-1,843	-2,034	-4,013	176.2	-3,281
Net income ¹	-9,000	-10,530	-8,516	-19,268	-5,431	9,611
Net Debt ¹	24,111	25,401	33,066	22,222	26,994	12,043
Reference price ²	123.0000	282.0000	128.0000	51.0000	16.3000	9.0100
Nbr of stocks (in thousands)	59,524	59,524	59,524	59,572	59,572	323,663
Announcement Date	3/26/20	3/29/21	5/5/22	5/22/23	3/27/24	3/27/25

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.($)
CHINA MOBILE LIMITED	11.39x	1.32x	4.09x	7.04%	224B
VERIZON COMMUNICATIONS, INC.	9.11x	2.38x	6.37x	6.47%	182B
DEUTSCHE TELEKOM AG	13.7x	2.13x	5.55x	4.17%	149B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.45x	2.04x	5.15x	2.39%	79.13B
CHINA TELECOM CORPORATION LIMITED	12.16x	0.82x	3.08x	6.63%	77.03B
NTT, INC.	12.03x	1.75x	7.5x	3.57%	75.8B
SAUDI TELECOM COMPANY	15.41x	2.68x	8.39x	5.1%	57.37B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.9x	5.38x	19.65x	4.48%	56.14B
ORANGE	16.05x	1.79x	5.62x	4.78%	50.1B
Average	14.13x	2.26x	7.27x	4.96%	105.65B
Weighted average by Cap.	12.83x	2.05x	6.29x	5.4%