Valuation TIM S.A. NYSE

Stocks

Market Closed - NYSE 16:00:03 2026-11-02 EST			5-day change	1st Jan Change
17.73 ^USD	+0.28%		-7.51%	-8.84%

10-27	Poste CEO says TIM Brasil not strategic under new course for TIM	RE
10-27	Poste CEO: Tim Brasil not strategic, we will use it "tactically" in coming months	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,828	30,012	43,397	35,047	50,945	45,791	-	-
Change	-	-5.7%	44.6%	-19.24%	45.36%	-10.12%	-	-
Enterprise Value (EV) ¹	34,940	43,835	55,039	45,560	62,057	57,997	57,496	56,877
Change	-	25.46%	25.56%	-17.22%	36.21%	-6.54%	-0.86%	-1.08%
P/E	10.8x	18x	15.3x	11.1x	12x	10.3x	9.11x	8.46x
PBR	1.27x	1.18x	1.67x	1.33x	2.13x	1.99x	2.04x	2.05x
PEG	-	-0.4x	0.2x	1x	0.3x	2.28x	0.7x	1.1x
Capitalization / Revenue	1.76x	1.39x	1.82x	1.38x	1.91x	1.63x	1.57x	1.51x
EV / Revenue	1.93x	2.04x	2.31x	1.79x	2.33x	2.07x	1.97x	1.87x
EV / EBITDA	4x	4.36x	4.74x	3.61x	4.57x	4.03x	3.78x	3.56x
EV / EBIT	11.5x	13.9x	11.7x	8.27x	9.71x	8.09x	7.29x	6.56x
EV / FCF	7.29x	9.33x	6.95x	5.86x	6.97x	6.63x	5.86x	5.32x
FCF Yield	13.7%	10.7%	14.4%	17.1%	14.3%	15.1%	17.1%	18.8%
Dividend per Share ²	0.37	0.74	0.661	0.5992	2.24	2.171	2.259	2.333
Rate of return	2.81%	5.97%	3.69%	4.14%	10.5%	11.3%	11.8%	12.2%
EPS ²	1.22	0.69	1.17	1.3	1.778	1.858	2.105	2.267
Distribution rate	30.3%	107%	56.5%	46.1%	126%	117%	107%	103%
Net sales ¹	18,058	21,531	23,834	25,448	26,625	28,035	29,227	30,413
EBITDA ¹	8,738	10,049	11,620	12,625	13,577	14,403	15,216	15,976
EBIT ¹	3,034	3,160	4,717	5,507	6,391	7,167	7,891	8,677
Net income ¹	2,957	1,671	2,837	3,154	4,312	4,395	5,026	5,475
Net Debt ¹	3,112	13,822	11,642	10,513	11,112	12,206	11,705	11,086
Reference price ²	13.15	12.40	17.93	14.48	21.34	19.17	19.17	19.17
Nbr of stocks (in thousands)	2,420,358	2,420,358	2,420,358	2,420,358	2,387,310	2,388,668	-	-
Announcement Date	2/23/22	2/9/23	2/6/24	2/10/25	2/10/26	-	-	-

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.($)
CHINA MOBILE LIMITED	11.35x	1.31x	4.17x	6.8%	226B
VERIZON COMMUNICATIONS, INC.	9.91x	2.48x	6.49x	6.31%	185B
DEUTSCHE TELEKOM AG	12.64x	2.09x	5.38x	4.31%	140B
JIO PLATFORMS LIMITED	40.53x	8.42x	15.67x	-	135B
CHINA TELECOM CORPORATION LIMITED	11.6x	0.95x	3.61x	6.42%	89.73B
NTT, INC.	13.53x	1.86x	8.11x	3.09%	89.58B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.68x	2.05x	5.14x	2.41%	73.23B
SAUDI TELECOM COMPANY	13.85x	2.58x	8.13x	5.32%	55B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.17x	5.13x	18.72x	4.9%	52.62B
Average	16.58x	2.98x	8.38x	4.94%	116.2B
Weighted average by Cap.	16.07x	2.86x	7.52x	5.36%