DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Telefônica Brasil S.A. (VIV)

Communication Services | Telecommunications Services

Today's Price

$12.03

Today's Fair Value

$10.83 -9.98%

Margin of Safety

-11.08%

Projected Value (5Y)

$17.44 +44.97%

Dividends Paid (5Y)

$5.07

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 6.76% | CAGR (5y): -1.76%

Diluted Shares Growth Rate

Regression: 0.18% | CAGR (5y): -0.93%

Dividend Growth Rate

Regression: 10.13% | CAGR (5y): 18.01%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 8.6x)

Discount Rate