Valuation Locaweb Serviços de Internet S.A. Sao Paulo
Stocks
LWSA3T
BRLWSATNO000
IT Services & Consulting
|
Market Closed -
Sao Paulo
18:40:41 04/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 3.190 BRL | -0.93% |
|
-8.07% | -24.23% |
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 | 1,834 | - | - |
| Change | - | -46.64% | -14.38% | -50.87% | 35.46% | -22.2% | - | - |
| Enterprise Value (EV) 1 | 6,276 | 2,767 | 2,432 | 1,368 | 2,062 | 1,468 | 1,477 | 1,360 |
| Change | - | -55.91% | -12.1% | -43.77% | 50.72% | -28.8% | 0.64% | -7.96% |
| P/E | -439x | 140x | -46.2x | 45.5x | -10.4x | 11.4x | 9.45x | 7.86x |
| PBR | 2.59x | 1.39x | 1.23x | 0.68x | 0.95x | 0.72x | 0.73x | 0.69x |
| PEG | - | -1x | 0x | -0x | 0x | -0x | 0.5x | 0.4x |
| Capitalization / Revenue | 9.69x | 3.63x | 2.74x | 1.27x | 1.58x | 1.17x | 1.09x | 0.99x |
| EV / Revenue | 7.84x | 2.43x | 1.88x | 1x | 1.39x | 0.93x | 0.87x | 0.73x |
| EV / EBITDA | 43.9x | 16.1x | 10.7x | 4.86x | 6.25x | 3.75x | 3.4x | 2.77x |
| EV / EBIT | 736x | 57x | 28.1x | 12x | -7.45x | 6.27x | 5.44x | 4.37x |
| EV / FCF | -6.34x | 24.6x | 14.2x | 41.4x | 9.17x | 7.79x | 6.29x | 5.31x |
| FCF Yield | -15.8% | 4.06% | 7.04% | 2.42% | 10.9% | 12.8% | 15.9% | 18.8% |
| Dividend per Share 2 | - | - | - | - | - | 0.2694 | 0.2421 | 0.2224 |
| Rate of return | - | - | - | - | - | 8.07% | 7.25% | 6.66% |
| EPS 2 | -0.03 | 0.05 | -0.13 | 0.073 | -0.4092 | 0.2937 | 0.3536 | 0.425 |
| Distribution rate | - | - | - | - | - | 91.7% | 68.5% | 52.3% |
| Net sales 1 | 800.2 | 1,138 | 1,293 | 1,370 | 1,488 | 1,570 | 1,690 | 1,852 |
| EBITDA 1 | 143 | 172.4 | 226.6 | 281.4 | 329.7 | 391.1 | 434.8 | 490.6 |
| EBIT 1 | 8.529 | 48.56 | 86.46 | 113.8 | -276.7 | 234.1 | 271.6 | 311.4 |
| Net income 1 | -15.75 | 30.3 | -73.7 | 42.2 | -225.5 | 157.9 | 183.1 | 226.8 |
| Net Debt 1 | -1,478 | -1,371 | -1,111 | -373 | -296.5 | -366.6 | -357.3 | -474.9 |
| Reference price 2 | 13.160 | 7.020 | 6.010 | 3.320 | 4.260 | 3.340 | 3.340 | 3.340 |
| Nbr of stocks (in thousands) | 589,225 | 589,462 | 589,536 | 524,325 | 553,530 | 549,242 | - | - |
| Announcement Date | 3/23/22 A | 3/23/23 A | 3/20/24 A | 3/13/25 A | 3/3/26 A | - | - | - |
1BRL in Million2BRL
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.72x | 3.99x | 13.92x | 2.74% | 234B | |
| 21.29x | 4.51x | 11.06x | 0.78% | 183B | |
| 18.1x | 2.05x | 10.58x | 2.61% | 157B | |
| -107.09x | 14.66x | 80.63x | -.--% | 95B | |
| -421.73x | 29.86x | 122.69x | -.--% | 87.07B | |
| 16.27x | 2.93x | 11.32x | 4.95% | 95.55B | |
| 23.74x | 6.16x | 15.12x | 2.36% | 72.27B | |
| 15.32x | 2.23x | 9.46x | 5.03% | 50.04B | |
| 19.49x | 2.51x | 12x | 4.44% | 40.97B | |
| Average | -43.32x | 7.66x | 31.86x | 2.54% | 112.68B | |
| Weighted average by Cap. | -29.14x | 6.91x | 28.02x | 2.24% |
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
