Locaweb Serviços de Internet

Brazil Volatility Will Challenge Performance Yet Foster Resilience

AnalystLowTarget

Not Invested

Consensus Narrative from 10 Analysts

Published

25 Jul 25

AnalystLowTarget's Fair Value

R$4.10

8.0% overvalued

21 Aug

R$4.43

6.7%

4.2%

6.7%

4.2%

You can edit this narrative until Jul 25 10:13 PM. Then, changes will post as Updates.

Author's Valuation

R$4.1

8.0% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

R$4.1

8.0% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

10.34%

IT revenue growth rate

0.55%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

21.43%

Calculation

R$174.42m

Earnings '28

22.08x

PE Ratio '28

R$3.85b

Market Cap '28

R$3.85b

Market Cap '28

524.93m

No. shares '28

R$7.34

Share Price '28

R$7.34 Share Price '28

Discounted to 2025 @ 21.25% p.a.

R$4.12

Fair Value '25