
Companhia de Saneamento de Minas Gerais Copasa MG
BOVESPA:CSMG3

Intrinsic Value
The intrinsic value of one
CSMG3
stock under the Base Case scenario is
31.69
BRL.
Compared to the current market price of 19.75 BRL,
Companhia de Saneamento de Minas Gerais Copasa MG
is
Undervalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Companhia de Saneamento de Minas Gerais Copasa MG
Fundamental Analysis



Revenue & Expenses Breakdown
Companhia de Saneamento de Minas Gerais Copasa MG
Balance Sheet Decomposition
Companhia de Saneamento de Minas Gerais Copasa MG
Current Assets | 2.6B |
Cash & Short-Term Investments | 1.1B |
Receivables | 1.3B |
Other Current Assets | 204.6m |
Non-Current Assets | 12.7B |
Long-Term Investments | 1.4B |
PP&E | 1.8B |
Intangibles | 6.2B |
Other Non-Current Assets | 3.3B |
Free Cash Flow Analysis
Companhia de Saneamento de Minas Gerais Copasa MG
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Companhia de Saneamento de Minas Gerais Copasa MG
Revenue
|
7.9B
BRL
|
Cost of Revenue
|
-4.5B
BRL
|
Gross Profit
|
3.4B
BRL
|
Operating Expenses
|
-1.3B
BRL
|
Operating Income
|
2.1B
BRL
|
Other Expenses
|
-726.9m
BRL
|
Net Income
|
1.4B
BRL
|
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.

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 44/100. The higher the solvency score, the more solvent the company is.

Score
Companhia de Saneamento de Minas Gerais Copasa MG's solvency score is 44/100. 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
According to Wall Street analysts, the average 1-year price target for
CSMG3
is 25.35 BRL
with a low forecast of 22.22 BRL and a high forecast of 29.19 BRL.
Dividends
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?
The intrinsic value of one
CSMG3
stock under the Base Case scenario is
31.69
BRL.
Compared to the current market price of 19.75 BRL,
Companhia de Saneamento de Minas Gerais Copasa MG
is
Undervalued by 38%.