Companhia de Saneamento de Minas Gerais Copasa MG
BOVESPA:CSMG3

Watchlist Manager
Companhia de Saneamento de Minas Gerais Copasa MG Logo
Companhia de Saneamento de Minas Gerais Copasa MG
BOVESPA:CSMG3
Watchlist
Price: 24.32 BRL 3.09%
Market Cap: 9.2B BRL
Have any thoughts about
Companhia de Saneamento de Minas Gerais Copasa MG?
Write Note

Intrinsic Value

The intrinsic value of one CSMG3 stock under the Base Case scenario is 32.23 BRL. Compared to the current market price of 24.32 BRL, Companhia de Saneamento de Minas Gerais Copasa MG is Undervalued by 25%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CSMG3 Intrinsic Value
32.23 BRL
Undervaluation 25%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Companhia de Saneamento de Minas Gerais Copasa MG

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CSMG3 cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CSMG3?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Companhia de Saneamento de Minas Gerais Copasa MG

Provide an overview of the primary business activities
of Companhia de Saneamento de Minas Gerais Copasa MG.

What unique competitive advantages
does Companhia de Saneamento de Minas Gerais Copasa MG hold over its rivals?

What risks and challenges
does Companhia de Saneamento de Minas Gerais Copasa MG face in the near future?

Summarize the latest earnings call
of Companhia de Saneamento de Minas Gerais Copasa MG.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide P/S
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide P/E
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide P/OCF
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide P/FCFE
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide P/B
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide EV/S
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide EV/GP
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide EV/EBITDA
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide EV/EBIT
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide EV/OCF
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide EV/FCFF
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide EV/IC
for Companhia de Saneamento de Minas Gerais Copasa MG.

Show me price targets
for Companhia de Saneamento de Minas Gerais Copasa MG made by professional analysts.

What are the Revenue projections
for Companhia de Saneamento de Minas Gerais Copasa MG?

How accurate were the past Revenue estimates
for Companhia de Saneamento de Minas Gerais Copasa MG?

What are the Net Income projections
for Companhia de Saneamento de Minas Gerais Copasa MG?

How accurate were the past Net Income estimates
for Companhia de Saneamento de Minas Gerais Copasa MG?

What are the EPS projections
for Companhia de Saneamento de Minas Gerais Copasa MG?

How accurate were the past EPS estimates
for Companhia de Saneamento de Minas Gerais Copasa MG?

What are the EBIT projections
for Companhia de Saneamento de Minas Gerais Copasa MG?

How accurate were the past EBIT estimates
for Companhia de Saneamento de Minas Gerais Copasa MG?

Compare the revenue forecasts
for Companhia de Saneamento de Minas Gerais Copasa MG with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Companhia de Saneamento de Minas Gerais Copasa MG and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Companhia de Saneamento de Minas Gerais Copasa MG against its competitors.

Analyze the profit margins
(gross, operating, and net) of Companhia de Saneamento de Minas Gerais Copasa MG compared to its peers.

Compare the P/E ratios
of Companhia de Saneamento de Minas Gerais Copasa MG against its peers.

Discuss the investment returns and shareholder value creation
comparing Companhia de Saneamento de Minas Gerais Copasa MG with its peers.

Analyze the financial leverage
of Companhia de Saneamento de Minas Gerais Copasa MG compared to its main competitors.

Show all profitability ratios
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide ROE
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide ROA
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide ROIC
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide ROCE
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide Gross Margin
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide Operating Margin
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide Net Margin
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide FCF Margin
for Companhia de Saneamento de Minas Gerais Copasa MG.

Show all solvency ratios
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide D/E Ratio
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide D/A Ratio
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide Interest Coverage Ratio
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide Altman Z-Score Ratio
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide Quick Ratio
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide Current Ratio
for Companhia de Saneamento de Minas Gerais Copasa MG.

Provide Cash Ratio
for Companhia de Saneamento de Minas Gerais Copasa MG.

What is the historical Revenue growth
over the last 5 years for Companhia de Saneamento de Minas Gerais Copasa MG?

What is the historical Net Income growth
over the last 5 years for Companhia de Saneamento de Minas Gerais Copasa MG?

What is the current Free Cash Flow
of Companhia de Saneamento de Minas Gerais Copasa MG?

Discuss the annual earnings per share (EPS)
trend over the past five years for Companhia de Saneamento de Minas Gerais Copasa MG.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Companhia de Saneamento de Minas Gerais Copasa MG

Current Assets 2.1B
Cash & Short-Term Investments 544.6m
Receivables 1.4B
Other Current Assets 197.6m
Non-Current Assets 12.2B
Long-Term Investments 1.3B
PP&E 1.8B
Intangibles 6.1B
Other Non-Current Assets 3B
Current Liabilities 1.8B
Accounts Payable 345.2m
Accrued Liabilities 342.7m
Other Current Liabilities 1.2B
Non-Current Liabilities 4.8B
Long-Term Debt 4.4B
Other Non-Current Liabilities 453.9m
Efficiency

Earnings Waterfall
Companhia de Saneamento de Minas Gerais Copasa MG

Revenue
7.7B BRL
Cost of Revenue
-4.4B BRL
Gross Profit
3.3B BRL
Operating Expenses
-1.3B BRL
Operating Income
2.1B BRL
Other Expenses
-584.6m BRL
Net Income
1.5B BRL

Free Cash Flow Analysis
Companhia de Saneamento de Minas Gerais Copasa MG

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CSMG3 Profitability Score
Profitability Due Diligence

Companhia de Saneamento de Minas Gerais Copasa MG's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Years Revenue Growth
59/100
Profitability
Score

Companhia de Saneamento de Minas Gerais Copasa MG's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

CSMG3 Solvency Score
Solvency Due Diligence

Companhia de Saneamento de Minas Gerais Copasa MG's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
42/100
Solvency
Score

Companhia de Saneamento de Minas Gerais Copasa MG's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CSMG3 Price Targets Summary
Companhia de Saneamento de Minas Gerais Copasa MG

Wall Street analysts forecast CSMG3 stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CSMG3 is 23.56 BRL with a low forecast of 20.2 BRL and a high forecast of 27.3 BRL.

Lowest
Price Target
20.2 BRL
17% Downside
Average
Price Target
23.56 BRL
3% Downside
Highest
Price Target
27.3 BRL
12% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CSMG3?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CSMG3 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Companhia de Saneamento de Minas Gerais Copasa MG Logo
Companhia de Saneamento de Minas Gerais Copasa MG

Country

Brazil

Industry

Utilities

Market Cap

9.2B BRL

Dividend Yield

14.91%

Description

Companhia de Saneamento de Minas Gerais provides public utility water supply and sewage treatment services. The company is headquartered in Belo Horizonte, Minas Gerais and currently employs 10,620 full-time employees. The company went IPO on 2003-09-17. The firm's activities are divided into three business segments: Water services, Sewage services and Sale of products. The Water services division focuses on managing water supply system and distributing water through mains in the state of Minas Gerais, Brazil. The Sewage services division is responsible for the collection, treatment and disposal of waste water. The Sale of products division includes producing, bottling, distributing and selling mineral water. In addition, the Company renders construction, improvement and repair services in the water utilities infrastructure. The company operates through a number of subsidiaries, such as Copasa Servicos de Saneamento Integrado do Norte e Nordeste de Minas Gerais SA, Copasa Servicos de Irrigacao SA and Copasa Aguas Minerais de Minas SA.

Contact

MINAS GERAIS
Belo Horizonte
Rua Mar de Espanha,525, Bairro Santo Antonio
+553132501548
www.copasa.com.br

IPO

2003-09-17

Employees

10 620

Officers

CEO, Chief Relationship and Marketing Officer, Member of Exec. Board & Director
Mr. Guilherme Augusto Duarte de Faria
Chief Financial & Investor Relations Officer and Member of Executive Board
Mr. Carlos Augusto Botrel Berto
Director of Operations & Member of Executive Board
Guilherme Frasson Neto
Director of Customer Relations & Regulation and Member of Executive Board
Cleyson Jacomini de Sousa
Chief Tech., and Business Dev., Environment Officer & Mem. of the Exe. Board
Mr. Pablo Ferraço Andreão

See Also

Discover More
What is the Intrinsic Value of one CSMG3 stock?

The intrinsic value of one CSMG3 stock under the Base Case scenario is 32.23 BRL.

Is CSMG3 stock undervalued or overvalued?

Compared to the current market price of 24.32 BRL, Companhia de Saneamento de Minas Gerais Copasa MG is Undervalued by 25%.

Back to Top