Locaweb Servicos De Internet SA
BOVESPA:LWSA3

Watchlist Manager
Locaweb Servicos De Internet SA Logo
Locaweb Servicos De Internet SA
BOVESPA:LWSA3
Watchlist
Price: 4.09 BRL 1.49%
Market Cap: 2.4B BRL
Have any thoughts about
Locaweb Servicos De Internet SA?
Write Note

Relative Value

The Relative Value of one LWSA3 stock under the Base Case scenario is 8.36 BRL. Compared to the current market price of 4.09 BRL, Locaweb Servicos De Internet SA is Undervalued by 51%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

LWSA3 Relative Value
Base Case
8.36 BRL
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
91
vs Industry
57
Median 3Y
2.9
Median 5Y
4.6
Industry
2.4
Forward
1.6
vs History
50
vs Industry
6
Median 3Y
86.2
Median 5Y
159.2
Industry
23.1
Forward
20.6
vs History
81
vs Industry
42
Median 3Y
18.9
Median 5Y
28.4
Industry
16.9
vs History
28
vs Industry
22
Median 3Y
35.8
Median 5Y
22.2
Industry
21.5
vs History
93
vs Industry
75
Median 3Y
1.3
Median 5Y
1.7
Industry
2.9
vs History
84
vs Industry
66
Median 3Y
2
Median 5Y
3.3
Industry
2.4
Forward
1.3
vs History
84
vs Industry
67
Median 3Y
4.5
Median 5Y
7.3
Industry
4.8
vs History
91
vs Industry
46
Median 3Y
15.5
Median 5Y
23.1
Industry
12.9
Forward
6.7
vs History
91
vs Industry
34
Median 3Y
34.1
Median 5Y
97.2
Industry
16.7
Forward
13.7
vs History
74
vs Industry
50
Median 3Y
12
Median 5Y
20.2
Industry
15.7
vs History
67
vs Industry
34
Median 3Y
23.8
Median 5Y
48.3
Industry
18.7
vs History
84
vs Industry
82
Median 3Y
0.8
Median 5Y
1.2
Industry
2.5

Multiples Across Competitors

LWSA3 Competitors Multiples
Locaweb Servicos De Internet SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Locaweb Servicos De Internet SA
BOVESPA:LWSA3
2.3B BRL 1.7 154.2 7.3 14.6
CA
Shopify Inc
NYSE:SHOP
137.1B USD 16.6 98.6 135.4 140.8
US
Snowflake Inc.
NYSE:SNOW
57.8B USD 17.7 -55.9 -50.3 -44.1
US
Cloudflare Inc
NYSE:NET
35.4B USD 22.8 -383.3 -990.5 -214.2
US
GoDaddy Inc
NYSE:GDDY
27B USD 6 14.6 29.7 34.5
US
MongoDB Inc
NASDAQ:MDB
24.5B USD 13.3 -110.6 -88.6 -81.9
US
Verisign Inc
NASDAQ:VRSN
17.7B USD 11.5 20.7 17.1 17.7
US
Twilio Inc
NYSE:TWLO
15.9B USD 3.7 -34.5 121.1 -136.5
US
Akamai Technologies Inc
NASDAQ:AKAM
13.9B USD 3.5 26.4 10.8 20.1
US
Okta Inc
NASDAQ:OKTA
13B USD 5.2 -94.6 -81.4 -51.8
IL
Wix.Com Ltd
NASDAQ:WIX
11.8B USD 7.1 158.9 163.2 281.5
P/E Multiple
Earnings Growth
BR
Locaweb Servicos De Internet SA
BOVESPA:LWSA3
Average P/E: 78.9
154.2
N/A
CA
Shopify Inc
NYSE:SHOP
98.6
1 716%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.9 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -383.3 N/A
US
GoDaddy Inc
NYSE:GDDY
14.6
-13%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -110.6 N/A
US
Verisign Inc
NASDAQ:VRSN
20.7
12%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -34.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26.4
111%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -94.6 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
158.9
1 247%
EV/EBITDA Multiple
EBITDA Growth
BR
Locaweb Servicos De Internet SA
BOVESPA:LWSA3
Average EV/EBITDA: 69.2
7.3
90%
CA
Shopify Inc
NYSE:SHOP
135.4
3 292%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.3 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -990.5 N/A
US
GoDaddy Inc
NYSE:GDDY
29.7
115%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -88.6 N/A
US
Verisign Inc
NASDAQ:VRSN
17.1
15%
US
Twilio Inc
NYSE:TWLO
121.1
N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
10.8
53%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -81.4 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
163.2
1 611%
EV/EBIT Multiple
EBIT Growth
BR
Locaweb Servicos De Internet SA
BOVESPA:LWSA3
Average EV/EBIT: 84.9
14.6
167%
CA
Shopify Inc
NYSE:SHOP
140.8
41 950%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.1 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -214.2 N/A
US
GoDaddy Inc
NYSE:GDDY
34.5
111%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -81.9 N/A
US
Verisign Inc
NASDAQ:VRSN
17.7
14%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -136.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
20.1
89%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -51.8 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
281.5
6 673%

See Also

Discover More
Back to Top