LWSA3.SA
LWSA ON NMClosedLWSA3.SA discounted cash flow valuation
LWSA3.SA Fair Value
Reverse DCF: today's price implies -8.3% a year of FCF growth for years 1–5, against 7.9% in this model.
Model: 7.9% from analyst next-year revenue growth. Fades linearly to terminal growth by year 10.
Model: 8.16% (CAPM, see the build-up).
Long-run growth after year 10; keep it at or below nominal GDP.
Value Bridge
| PV of free cash flow, years 1–10 | BRL 2.60B |
|---|---|
| PV of terminal value (64% of EV) | BRL 4.60B |
| Enterprise value | BRL 7.20B |
| + Cash & investments | BRL 314.50M |
| − Total debt | −BRL 75.14M |
| Equity value | BRL 7.44B |
| ÷ Shares outstanding | 565.42M |
| Value per share | BRL 13.16 |
| Market cap | BRL 3.00B |
Discount Rate Build-up
| Risk-free rate (10-yr Treasury) | 5.19% |
|---|---|
| Beta (adjusted toward 1) | 0.67 |
| Equity risk premium | 4.50% |
| Cost of equity (CAPM) | 8.18% |
| Pre-tax cost of debt | 9.82% |
| Tax rate | 25.9% |
| Debt / (equity + debt) | 2.4% |
| WACC | 8.16% |
Beta is Yahoo's, held between 0.5 and 2.5, then moved a third of the way toward 1. Cost of debt is interest expense ÷ total debt, held between the risk-free rate and 12%. WACC is at least the risk-free rate plus 2%.
Free Cash Flow: History and Projection
Sensitivity: Value per Share
| WACC ↓ / g → | 2.00% | 2.50% | 3.00% | 3.50% | 4.00% |
|---|---|---|---|---|---|
| 6.16% | 17.19 | 19.06 | 21.53 | 24.93 | 29.90 |
| 7.16% | 13.82 | 14.94 | 16.34 | 18.11 | 20.44 |
| 8.16% | 11.55 | 12.28 | 13.16 | 14.22 | 15.54 |
| 9.16% | 9.92 | 10.43 | 11.02 | 11.71 | 12.54 |
| 10.16% | 8.69 | 9.06 | 9.48 | 9.96 | 10.52 |
Green is above today's price, red below (full colour at ±30%). The outlined centre cell is the current inputs.
Projected Cash Flows
| Year | Growth | Free cash flow | Discount factor | Present value |
|---|---|---|---|---|
| Base (TTM) | — | BRL 271.39M | — | — |
| Year 1 | 7.9% | BRL 292.83M | 0.925 | BRL 270.74M |
| Year 2 | 7.9% | BRL 315.97M | 0.855 | BRL 270.09M |
| Year 3 | 7.9% | BRL 340.93M | 0.790 | BRL 269.44M |
| Year 4 | 7.9% | BRL 367.86M | 0.731 | BRL 268.79M |
| Year 5 | 7.9% | BRL 396.92M | 0.676 | BRL 268.15M |
| Year 6 | 6.9% | BRL 424.39M | 0.625 | BRL 265.07M |
| Year 7 | 5.9% | BRL 449.60M | 0.577 | BRL 259.63M |
| Year 8 | 5.0% | BRL 471.90M | 0.534 | BRL 251.95M |
| Year 9 | 4.0% | BRL 490.68M | 0.494 | BRL 242.21M |
| Year 10 | 3.0% | BRL 505.40M | 0.456 | BRL 230.66M |
Method
Two-stage free-cash-flow model, the same as the bot's lgf dcf: five years at the chosen growth rate, a straight-line fade to terminal growth by year ten, then a Gordon-growth terminal value. Everything is discounted at WACC.
Base cash flow is the trailing four quarters of operating cash flow minus capital expenditure (the latest fiscal year when quarters are missing). Default growth uses analyst long-term growth when Yahoo publishes it, else next year's revenue growth (steadier than one year's EPS), else next year's EPS growth, else revenue CAGR, held between −2% and 25%. Terminal growth defaults to 3%.
A DCF is only as good as its inputs. The terminal value is usually most of the answer, so read the sensitivity grid before the headline number. This is a model, not investment advice.