
Orizon Valorizacao de Residuos SA
BOVESPA:ORVR3

Intrinsic Value
The intrinsic value of one
ORVR3
stock under the Base Case scenario is
53.47
BRL.
Compared to the current market price of 41.45 BRL,
Orizon Valorizacao de Residuos SA
is
Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Orizon Valorizacao de Residuos SA
Fundamental Analysis



Revenue & Expenses Breakdown
Orizon Valorizacao de Residuos SA
Balance Sheet Decomposition
Orizon Valorizacao de Residuos SA
Current Assets | 627.4m |
Cash & Short-Term Investments | 309.6m |
Receivables | 247.6m |
Other Current Assets | 70.2m |
Non-Current Assets | 1.8B |
Long-Term Investments | 101.9m |
PP&E | 1.1B |
Intangibles | 452.9m |
Other Non-Current Assets | 150.5m |
Free Cash Flow Analysis
Orizon Valorizacao de Residuos SA
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Orizon Valorizacao de Residuos SA
Revenue
|
871.9m
BRL
|
Cost of Revenue
|
-489.4m
BRL
|
Gross Profit
|
382.5m
BRL
|
Operating Expenses
|
-82.3m
BRL
|
Operating Income
|
300.2m
BRL
|
Other Expenses
|
-140.3m
BRL
|
Net Income
|
159.9m
BRL
|
ORVR3 Profitability Score
Profitability Due Diligence
Orizon Valorizacao de Residuos SA's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Orizon Valorizacao de Residuos SA's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
ORVR3 Solvency Score
Solvency Due Diligence
Orizon Valorizacao de Residuos SA's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
Orizon Valorizacao de Residuos SA's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ORVR3 Price Targets Summary
Orizon Valorizacao de Residuos SA
According to Wall Street analysts, the average 1-year price target for
ORVR3
is 60.3 BRL
with a low forecast of 56.16 BRL and a high forecast of 68.25 BRL.
Dividends
Current shareholder yield for ORVR3 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
ORVR3
stock under the Base Case scenario is
53.47
BRL.
Compared to the current market price of 41.45 BRL,
Orizon Valorizacao de Residuos SA
is
Undervalued by 22%.