
Rede D'Or Sao Luiz SA
BOVESPA:RDOR3

Intrinsic Value
The intrinsic value of one
RDOR3
stock under the Base Case scenario is
34.54
BRL.
Compared to the current market price of 28.2 BRL,
Rede D'Or Sao Luiz SA
is
Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Rede D'Or Sao Luiz SA
Fundamental Analysis


Revenue & Expenses Breakdown
Rede D'Or Sao Luiz SA
Balance Sheet Decomposition
Rede D'Or Sao Luiz SA
Current Assets | 51.4B |
Cash & Short-Term Investments | 38.6B |
Receivables | 10.9B |
Other Current Assets | 1.8B |
Non-Current Assets | 51.2B |
Long-Term Investments | 2.5B |
PP&E | 18B |
Intangibles | 16.2B |
Other Non-Current Assets | 14.5B |
Free Cash Flow Analysis
Rede D'Or Sao Luiz SA
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Rede D'Or Sao Luiz SA
Revenue
|
50.6B
BRL
|
Cost of Revenue
|
-41.1B
BRL
|
Gross Profit
|
9.5B
BRL
|
Operating Expenses
|
-1.7B
BRL
|
Operating Income
|
7.7B
BRL
|
Other Expenses
|
-3.9B
BRL
|
Net Income
|
3.8B
BRL
|
RDOR3 Profitability Score
Profitability Due Diligence
Rede D'Or Sao Luiz SA's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Rede D'Or Sao Luiz SA's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
RDOR3 Solvency Score
Solvency Due Diligence
Rede D'Or Sao Luiz SA's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Score
Rede D'Or Sao Luiz SA's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RDOR3 Price Targets Summary
Rede D'Or Sao Luiz SA
According to Wall Street analysts, the average 1-year price target for
RDOR3
is 37.43 BRL
with a low forecast of 34.34 BRL and a high forecast of 42.53 BRL.
Dividends
Current shareholder yield for RDOR3 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
RDOR3
stock under the Base Case scenario is
34.54
BRL.
Compared to the current market price of 28.2 BRL,
Rede D'Or Sao Luiz SA
is
Undervalued by 18%.