
B3 SA Brasil Bolsa Balcao
BOVESPA:B3SA3

Intrinsic Value
The intrinsic value of one
B3SA3
stock under the Base Case scenario is
12.16
BRL.
Compared to the current market price of 12.4 BRL,
B3 SA Brasil Bolsa Balcao
is
Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
B3 SA Brasil Bolsa Balcao
Fundamental Analysis


Revenue & Expenses Breakdown
B3 SA Brasil Bolsa Balcao
Balance Sheet Decomposition
B3 SA Brasil Bolsa Balcao
Current Assets | 15.2B |
Cash & Short-Term Investments | 13.3B |
Receivables | 1.1B |
Other Current Assets | 777.1m |
Non-Current Assets | 30B |
Long-Term Investments | 3.1B |
PP&E | 856.8m |
Intangibles | 25.6B |
Other Non-Current Assets | 472.5m |
Free Cash Flow Analysis
B3 SA Brasil Bolsa Balcao
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
B3 SA Brasil Bolsa Balcao
Revenue
|
9.4B
BRL
|
Operating Expenses
|
-3.4B
BRL
|
Operating Income
|
6B
BRL
|
Other Expenses
|
-1.5B
BRL
|
Net Income
|
4.6B
BRL
|
B3SA3 Profitability Score
Profitability Due Diligence
B3 SA Brasil Bolsa Balcao's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Score
B3 SA Brasil Bolsa Balcao's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
B3SA3 Solvency Score
Solvency Due Diligence
B3 SA Brasil Bolsa Balcao's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Score
B3 SA Brasil Bolsa Balcao's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
B3SA3 Price Targets Summary
B3 SA Brasil Bolsa Balcao
According to Wall Street analysts, the average 1-year price target for
B3SA3
is 14.22 BRL
with a low forecast of 11.11 BRL and a high forecast of 16.8 BRL.
Dividends
Current shareholder yield for B3SA3 is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
B3SA3
stock under the Base Case scenario is
12.16
BRL.
Compared to the current market price of 12.4 BRL,
B3 SA Brasil Bolsa Balcao
is
Overvalued by 2%.