YMTracker DRIPCalc v2 Launch sale

NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Telefônica Brasil S.A. VIV | NYSE

$12.13 -$0.07 | -0.57%

TREND SIGNAL: Signal available — unlock to view

Signal available — unlock to view

|2026-10-06

Add to favoritesFavorite

Company Overview:

Market Cap: $19.50B

Trailing PE: 2.9x

FWD PE *: 2.2x

Payout Ratio (TTM): 43.1%

52-Week Range: $11.17 - $17.26

* Forward PE is based on street estimates.

10 Year VIV Performance Metrics:

Total Return (with DRIP): 36.3% (3.14% CAGR)

Total Return (no DRIP): 20.9% (1.91% CAGR)

Share Price: -13.1% (-1.40% CAGR)

Yield on Cost (with DRIP): 8.19%

Total Invested: $10,000

Total Value (with DRIP): $13,629

Total Return $ (with DRIP): $3,629

Dividend Increase: 208.8% (12.28% CAGR)

Dividend Yield (FWD): 6.01% ($0.73)

VIV 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

VIV Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

VIV Price CAGR:1Y: 2.02%2Y: 13.78%5Y: 8.44%10Y: -1.40%

VIV Dividend Charts

VIV - Dividends

VIV Dividend CAGR:1Y: 27.02%2Y: 91.73%5Y: -1.61%10Y: 5.08%

VIV - Dividend Payout Ratio

VIV Dividend Payout Ratio CAGR:1Y: 14.41%2Y: 3.31%5Y: 577.42%10Y: 113.83%

VIV - Dividend to Free Cash Flow Ratio

VIV Dividend to FCF Ratio CAGR:1Y: 63.43%2Y: 27.26%5Y: 540.09%10Y: 111.92%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

VIV Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

VIV - Revenue

VIV Revenue CAGR:1Y: 7.59%2Y: 7.33%5Y: 8.15%10Y: 4.13%

VIV - Earnings Per Share (EPS)

VIV EPS CAGR:1Y: 16.67%2Y: 15.08%5Y: 4.14%10Y: 9.65%

VIV - Net Income

🔓 See the full chart40% off right now · 7-day free trial

VIV Net Income CAGR:1Y: 17.04%2Y: 13.46%5Y: 3.18%10Y: 8.44%

VIV - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

VIV EBITDA CAGR:1Y: 20.07%2Y: 11.92%5Y: 6.20%10Y: 6.52%

VIV - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

VIV Free Cash Flow CAGR:1Y: -17.21%2Y: -7.40%5Y: 9.43%10Y: 9.53%

VIV - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

VIV Free Cash Flow / Share CAGR:1Y: -20.47%2Y: -34.82%5Y: -4.53%10Y: 2.34%

VIV - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

VIV Operating Income CAGR:1Y: 15.70%2Y: 12.80%5Y: 7.90%10Y: 7.61%

VIV - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

VIV Gross Profit CAGR:1Y: 93.60%2Y: 53.03%5Y: 7.89%10Y: 9.42%

VIV - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

VIV Shares Outstanding CAGR:1Y: 0.32%2Y: -1.39%5Y: -0.96%10Y: -0.51%

VIV - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

VIV Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

VIV - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

VIV Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

VIV - Expenses

🔓 See the full chart40% off right now · 7-day free trial

VIV Expenses CAGR:1Y: 4.71%2Y: 2.94%5Y: 1.66%10Y: 2.84%

VIV - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

VIV - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

VIV - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

VIV - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

VIV - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

VIV - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

VIV - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

VIV Actual Revenue CAGR:1Y: 7.59%2Y: 7.33%5Y: 8.15%10Y: 4.13%

VIV - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

VIV Actual EPS CAGR:1Y: 16.67%2Y: 15.08%5Y: 4.14%10Y: 9.65%

VIV - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

VIV Actual Net Income CAGR:1Y: 17.04%2Y: 13.46%5Y: 3.18%10Y: 8.44%

VIV - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

VIV Actual EBITDA CAGR:1Y: 20.07%2Y: 11.92%5Y: 6.20%10Y: 6.52%

Ratios, Profit Margins & Return on Capital:

VIV - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

VIV Net Profit Margin CAGR:1Y: 8.71%2Y: 5.72%5Y: -4.60%10Y: 4.13%

VIV - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

VIV Gross Profit Margin CAGR:1Y: -0.55%2Y: 35.36%5Y: -0.25%10Y: 5.07%

VIV - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

VIV Price to Earnings CAGR:1Y: -5.79%2Y: 48.71%5Y: 9.91%10Y: 2.75%

VIV - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

VIV Price To Sales Ratio CAGR:1Y: 2.48%2Y: 57.21%5Y: 4.86%10Y: 7.00%

VIV - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

VIV Return on Capital Employed CAGR:1Y: 15.89%2Y: 13.58%5Y: 5.82%10Y: 5.62%

VIV - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

VIV Return on Invested Capital CAGR:1Y: 13.62%2Y: 18.34%5Y: 4.88%10Y: 6.03%

VIV Dividends Info:

Annual Dividend: $0.728856

Forward Yield: 6.01%

Ex-Dividend Date: 2026-09-28

Lifetime Dividends / Share: $39.69

VIV Dividend History: Dates, Payments & Yield list

Below is a schedule of all VIV dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
09/28/2026	09/30/2026	$0.061	6.46%	6.37%	$11.45
08/27/2026	08/31/2026	$0.042	4.45%	4.37%	$11.54
07/28/2026	07/30/2026	$0.061	5.58%	5.7%	$12.88
05/28/2026	07/21/2026	$0.075	6.73%	6.36%	$14.12
05/22/2026	07/21/2026	$0.366	32.85%	31.13%	$14.12
04/28/2026	07/21/2026	$0.046	3.52%	3.91%	$14.12
06/29/2026	07/01/2026	$0.028	2.51%	2.57%	$12.99
03/26/2026	07/01/2026	$0.024	1.87%	2.21%	$12.99
02/24/2026	05/01/2026	$0.039	2.82%	2.96%	$15.77
12/30/2025	04/21/2026	$0.044	4.41%	3.27%	$16.18
11/25/2025	04/21/2026	$0.043	3.98%	3.17%	$16.18
10/28/2025	04/21/2026	$0.048	4.46%	3.54%	$16.18
09/23/2025	04/21/2026	$0.050	4.76%	3.72%	$16.18
08/26/2025	04/21/2026	$0.031	2.96%	2.32%	$16.18
06/24/2025	04/21/2026	$0.025	2.7%	1.85%	$16.18
07/28/2025	07/30/2025	$0.037	4.05%	3.95%	$11.21
05/23/2025	05/26/2025	$0.055	6.75%	4.16%	$15.87
04/14/2025	04/16/2025	$0.026	3.61%	3.55%	$8.79
03/25/2025	03/27/2025	$0.022	3%	2.94%	$8.79
02/27/2025	03/03/2025	$0.222	31.45%	32.06%	$8.31
02/25/2025	02/27/2025	$0.019	0.83%	0.9%	$8.47
12/27/2024	12/30/2024	$0.124	19.5%	19.84%	$7.50
04/01/2024	12/24/2024	$0.036	1.44%	1.83%	$7.87
04/30/2024	12/24/2024	$0.037	4.85%	5.69%	$7.87
08/27/2024	08/29/2024	$0.045	5.69%	5.81%	$9.21
07/29/2024	07/31/2024	$0.073	10.16%	10.14%	$8.59
04/09/2024	07/17/2024	$0.099	11.71%	13.1%	$9.08
06/27/2024	07/01/2024	$0.020	0.94%	0.95%	$8.20
06/01/2023	04/30/2024	$0.039	1.95%	1.71%	$9.24
08/01/2023	04/30/2024	$0.051	2.27%	2.2%	$9.24
09/01/2023	04/30/2024	$0.032	4.56%	4.17%	$9.24
09/25/2023	04/30/2024	$0.020	2.69%	2.58%	$9.24
12/27/2023	04/30/2024	$0.104	11.28%	13.51%	$9.24
10/24/2023	10/30/2023	$0.015	1.96%	2.01%	$8.90
04/03/2023	10/25/2023	$0.033	1.77%	1.46%	$9.06
03/01/2023	10/25/2023	$0.012	0.66%	0.54%	$9.06
07/01/2022	07/25/2023	$0.058	2.57%	2.65%	$8.73
04/14/2023	07/25/2023	$0.095	4.69%	4.38%	$8.73
01/03/2023	04/25/2023	$0.194	11.96%	9.82%	$7.90
03/02/2022	04/25/2023	$0.021	0.86%	1.05%	$7.90
04/01/2022	04/25/2023	$0.026	0.88%	1.29%	$7.90
09/01/2022	04/25/2023	$0.036	1.83%	1.83%	$7.90
04/27/2022	10/25/2022	$0.255	9.72%	13.62%	$7.49
12/28/2021	10/25/2022	$0.242	11.37%	12.9%	$7.49
03/01/2021	07/26/2022	$0.016	0.82%	0.74%	$8.69
07/01/2021	07/26/2022	$0.075	10.92%	10.34%	$8.69
05/03/2021	07/26/2022	$0.026	3.97%	3.62%	$8.69
03/31/2021	07/26/2022	$0.029	1.48%	1.34%	$8.69
04/16/2021	10/12/2021	$0.171	25.8%	25.32%	$8.09
10/01/2021	10/04/2021	$0.068	10.22%	10.47%	$7.75
03/02/2020	07/20/2021	$0.038	1.23%	1.92%	$7.93
04/01/2020	07/20/2021	$0.018	0.74%	0.91%	$7.93
07/01/2020	07/20/2021	$0.102	4.54%	5.16%	$7.93
09/29/2020	07/20/2021	$0.065	3.41%	3.29%	$7.93
11/30/2020	07/20/2021	$0.044	2.01%	2.22%	$7.93
12/29/2020	07/20/2021	$0.030	1.39%	1.52%	$7.93
05/29/2020	12/16/2020	$0.255	11.62%	11.31%	$9.01
01/02/2020	08/25/2020	$0.202	5.71%	9.03%	$8.95
07/01/2019	08/25/2020	$0.153	4.83%	6.84%	$8.95
03/01/2019	08/25/2020	$0.115	3.77%	5.14%	$8.95
04/08/2020	04/08/2020	$0.289	11.31%	11.31%	$10.21
12/18/2018	12/24/2019	$0.213	6.87%	6.02%	$14.16
04/12/2019	12/24/2019	$0.395	13.23%	11.16%	$14.16
09/18/2018	08/27/2019	$0.415	17.62%	13.43%	$12.36
07/02/2018	08/27/2019	$0.065	2.25%	2.1%	$12.36
05/02/2019	05/03/2019	$0.088	3.06%	3.04%	$11.58
04/13/2018	12/18/2018	$0.404	11.43%	13.02%	$12.41
04/03/2017	08/28/2018	$0.070	1.87%	2.83%	$9.88
07/03/2017	08/28/2018	$0.018	0.53%	0.73%	$9.88
12/27/2017	12/27/2017	$0.272	7.35%	7.35%	$14.80
04/27/2017	12/20/2017	$0.373	10.16%	9.73%	$15.34
10/02/2017	10/02/2017	$0.059	1.49%	1.49%	$15.87
03/01/2017	03/01/2017	$0.035	0.95%	0.95%	$14.81
01/03/2017	01/05/2017	$0.110	3.21%	3.2%	$13.70
10/03/2016	10/05/2016	$0.122	3.35%	3.36%	$14.54
07/01/2016	07/08/2016	$0.029	2.57%	2.57%	$13.58
04/29/2016	05/03/2016	$0.223	21.72%	22.43%	$11.93
04/01/2016	04/05/2016	$0.057	5.46%	5.88%	$11.64
03/01/2016	03/03/2016	$0.031	3.74%	3.55%	$10.47
01/04/2016	01/06/2016	$0.047	6.32%	6.48%	$8.70
12/01/2015	12/03/2015	$0.039	4.93%	4.77%	$9.82
11/03/2015	11/05/2015	$0.014	1.53%	1.62%	$10.34
10/01/2015	10/08/2015	$0.023	2.99%	2.99%	$9.22
09/01/2015	09/08/2015	$0.041	4.59%	4.59%	$10.71
08/03/2015	08/10/2015	$0.042	4.02%	4.02%	$12.64
05/26/2015	06/02/2015	$0.180	15.5%	15.49%	$13.94
04/10/2015	04/17/2015	$0.005	0.4%	0.4%	$15.14
02/11/2015	02/18/2015	$0.928	62.74%	62.74%	$17.75
01/02/2015	01/09/2015	$0.165	11.55%	11.55%	$17.15
12/01/2014	12/08/2014	$0.164	10.14%	10.14%	$19.40
11/03/2014	11/10/2014	$0.113	2.25%	2.25%	$20.05
10/01/2014	10/08/2014	$0.097	2.04%	2.04%	$19.06
09/02/2014	09/09/2014	$0.122	2.28%	2.28%	$21.38
08/01/2014	08/08/2014	$0.123	2.44%	2.44%	$20.17
04/24/2014	05/01/2014	$0.055	1.06%	1.06%	$20.66
03/11/2014	04/03/2014	$0.408	8.49%	8.04%	$20.29
01/02/2014	01/09/2014	$0.296	6.37%	6.37%	$18.60
11/01/2013	11/08/2013	$0.298	5.61%	5.61%	$21.25
10/01/2013	10/08/2013	$0.091	1.62%	1.62%	$22.57
09/03/2013	09/10/2013	$0.088	1.78%	1.78%	$19.74
04/17/2013	04/24/2013	$0.680	10.52%	10.52%	$25.85
01/22/2013	02/26/2013	$0.744	12.08%	11.45%	$25.98
11/26/2012	12/19/2012	$0.496	4.46%	4.29%	$23.12
04/12/2012	04/19/2012	$0.985	6.53%	6.53%	$30.17
12/30/2011	01/06/2012	$0.296	2.17%	2.17%	$27.33
10/03/2011	10/10/2011	$0.870	6.75%	6.75%	$25.77
03/21/2011	03/28/2011	$2.087	17.96%	17.96%	$23.24
10/04/2010	10/11/2010	$0.699	11.65%	11.65%	$24.00
04/08/2010	04/15/2010	$1.403	27.14%	27.14%	$20.68
01/04/2010	01/11/2010	$0.204	3.22%	3.22%	$25.31
10/07/2009	10/14/2009	$0.390	6.25%	6.25%	$24.96
05/21/2009	05/28/2009	$0.454	8.17%	8.17%	$22.24
03/26/2009	04/03/2009	$0.353	6.79%	6.3%	$22.43
12/31/2008	01/07/2009	$0.298	6.15%	6.15%	$19.41
11/28/2008	12/05/2008	$0.956	19.37%	19.37%	$19.74
05/22/2008	05/29/2008	$0.843	11.82%	11.82%	$28.52
03/27/2008	04/03/2008	$0.419	6.71%	6.71%	$24.97
01/02/2008	01/09/2008	$0.227	3.58%	3.58%	$25.34
11/13/2007	11/20/2007	$2.099	14.7%	14.7%	$28.56
05/01/2007	05/08/2007	$0.232	3.5%	3.5%	$26.50
04/04/2007	04/11/2007	$0.741	5.68%	5.68%	$26.10
01/03/2007	01/10/2007	$0.113	1.75%	1.75%	$25.91
11/17/2006	11/24/2006	$1.471	12.79%	12.79%	$23.00
05/30/2006	06/06/2006	$1.276	13.54%	13.54%	$18.85
01/03/2006	01/10/2006	$0.339	3.27%	3.27%	$20.71
09/23/2005	09/30/2005	$1.178	12.06%	12.06%	$19.54
05/02/2005	05/09/2005	$0.292	3.07%	3.07%	$19.04
04/08/2005	04/15/2005	$1.175	12.33%	12.33%	$19.06
10/12/2004	10/19/2004	$0.223	2.71%	2.71%	$16.45
04/15/2004	04/22/2004	$0.660	16.65%	16.65%	$15.86
12/24/2003	12/31/2003	$0.784	19.95%	19.95%	$15.72
10/07/2003	10/14/2003	$0.223	6.7%	6.7%	$13.32
04/11/2003	04/18/2003	$0.591	23.45%	23.45%	$10.08
03/25/2003	04/01/2003	$0.078	3.38%	3.38%	$9.24
12/19/2002	12/26/2002	$0.314	3.03%	3.03%	$10.37
10/15/2002	10/22/2002	$0.184	2.37%	2.37%	$7.78
12/27/2001	01/03/2002	$0.926	6.76%	6.76%	$13.70
01/03/2001	01/10/2001	$0.847	23.27%	23.27%	$14.56
03/09/2000	03/16/2000	$0.078	0.9%	0.9%	$34.56
01/06/2000	01/13/2000	$1.199	23.98%	23.98%	$20.00
01/04/1999	01/11/1999	$1.215	21.72%	21.72%	$22.38

Projected Future Returns & Dividends for VIV

Based on past 10-year performance, here are VIV growth metrics:

Share price CAGR of -1.4%
Dividend CAGR of +5.21%

Using VIV CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	VIV (DRIP)	VIV - No DRIP
Current Price	$12.13	$12.13
Start Shares	824.40	824.40
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	1,863.76	824.40
Dividends Payment	$0.10	$0.10
Annual Dividends	$2,258	$999
Yield on cost	22.58%	9.99%
Share Price	$10.54	$10.54
Total Dividends	$11,649	$7,633
Final Value	$19,644	$16,322

Estimated Future Value + Dividends - VIV

NOTE: Above numbers are our estimate based on VIV's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

Company Info

Telefônica Brasil S.A. (VIV) had its IPO on 1998-11-16, and is traded on NYSE stock exchange.

Telefônica Brasil S.A. operates as a prominent telecommunications provider in Brazil, offering an extensive range of mobile and fixed-line services to both individual consumers and business clients. Its landline telephony services include local, domestic long-distance, and international long-distance calling. The mobile segment delivers voice communication and high-speed broadband internet access, leveraging technologies from 3G up to 5G, alongside value-added services and global roaming capabilities. Additionally, the company furnishes dedicated broadband and mobile data connectivity. For entertainment, it supplies pay TV services through direct-to-home satellite, IPTV, and cable, featuring pay-per-view and video-on-demand options. Beyond core services, Telefônica Brasil offers network infrastructure rentals and various specialized solutions such as private network connectivity, computer equipment leasing, extended service plans, caller identification, and voicemail. Its wholesale operations include essential interconnection services for other network providers. Digital services encompass entertainment platforms, cloud solutions, cybersecurity, and financial services. The company also facilitates multimedia communication, supporting the transmission of audio, data, voice, images, and text. It sells a variety of devices, including smartphones and broadband USB modems. Telefônica Brasil further provides tailored telecommunications and IT support to diverse industries, such as retail, manufacturing, services, financial institutions, and government. Its solutions are distributed through multiple channels, including company-owned stores, authorized dealers, retail and distribution networks, direct door-to-door sales, and outbound telesales efforts. Established in 1998 and based in São Paulo, Brazil, the company changed its name to Telefônica Brasil S.A. in October 2011, having previously been known as Telecomunicações de São Paulo S.A. - TELESP.

VIV website: https://www.telefonica.com.br

Get Full Access to All Reports with DRIPCalc PRO

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

Loading signals…

DCF Model — VIV

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $12.13

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own VIV? See every dividend it's paid you

Add your VIV shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every VIV dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

See my VIV payments →

Free plan · up to 5 holdings