
Clear Sale SA
BOVESPA:CLSA3

Intrinsic Value
The intrinsic value of one
CLSA3
stock under the Base Case scenario is
2.66
BRL.
Compared to the current market price of 10.51 BRL,
Clear Sale SA
is
Overvalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Clear Sale SA
Fundamental Analysis


Revenue & Expenses Breakdown
Clear Sale SA
Balance Sheet Decomposition
Clear Sale SA
Current Assets | 495m |
Cash & Short-Term Investments | 363.2m |
Receivables | 117.9m |
Other Current Assets | 13.9m |
Non-Current Assets | 363m |
PP&E | 9.9m |
Intangibles | 318.5m |
Other Non-Current Assets | 34.6m |
Free Cash Flow Analysis
Clear Sale SA
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Clear Sale SA
Revenue
|
478.6m
BRL
|
Cost of Revenue
|
-310.8m
BRL
|
Gross Profit
|
167.7m
BRL
|
Operating Expenses
|
-237.6m
BRL
|
Operating Income
|
-69.8m
BRL
|
Other Expenses
|
45.2m
BRL
|
Net Income
|
-24.6m
BRL
|
CLSA3 Profitability Score
Profitability Due Diligence
Clear Sale SA's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Score
Clear Sale SA's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
CLSA3 Solvency Score
Solvency Due Diligence
Clear Sale SA's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Clear Sale SA's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CLSA3 Price Targets Summary
Clear Sale SA
According to Wall Street analysts, the average 1-year price target for
CLSA3
is 8.16 BRL
with a low forecast of 8.08 BRL and a high forecast of 8.4 BRL.
Dividends
Current shareholder yield for CLSA3 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
CLSA3
stock under the Base Case scenario is
2.66
BRL.
Compared to the current market price of 10.51 BRL,
Clear Sale SA
is
Overvalued by 75%.