# Locaweb Servicos De Internet SA BOVESPA:LWSA3

Locaweb Servicos De Internet SA
BOVESPA:LWSA3
Price: 5.21 BRL -4.58%
Updated:

## DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Apr 13, 2024.

Estimated DCF Value of one LWSA3 stock is 1.89 BRL. Compared to the current market price of 5.21 BRL, the stock is Overvalued by 64%.

DCF Valuation FAQ:
LWSA3 DCF Value
Base Case
1.89 BRL
Overvaluation 64%
DCF Value
Price
1.89
DCF Value

## Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

### DCF Model Base Case Scenario

The present value of cash flows over the next 5 years amounts to 507.8m BRL. The present value of the terminal value is 617.3m BRL. The total present value equals 1.1B BRL.
Operating Model
Forecast Period
Years
Discount Rate
%
Terminal Growth
%
Revenue
Net Margin
DCF Model
Currency: BRL
Millions

## DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

### Present Value to DCF Value Capital Structure

 Present Value 1.1B BRL Equity Value 1.1B BRL / Shares Outstanding 594.8m LWSA3 DCF Value 1.89 BRL
Overvalued by 64%

You are using the equity valuation model. In this approach, further calculations for converting firm value to equity value are not required. The present value, obtained in the present value calculation block, already represents the equity value.

The DCF value per share is derived by dividing the present value by the number of shares:

Present Value
1.1B BRL
/
Number of Shares
594.8m
=
DCF Value
1.89 BRL

## Valuation Analysis

### Sensitivity Analysis DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

Revenue
1.5B 2.6B
Net Income
130.7m 203.8m

Discover More

## What is the DCF value of one LWSA3 stock?

Estimated DCF Value of one LWSA3 stock is 1.89 BRL. Compared to the current market price of 5.21 BRL, the stock is Overvalued by 64%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

## How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Locaweb Servicos De Internet SA's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 1.1B BRL.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 1.89 BRL per share.

//