# CPFL Energia (CPFE3.SA)

Canonical: https://gigainvestors.com/s/CPFE3.SA

Analysis as of: 2026-10-16T07:35:40.272Z. Financial observations: FY2001–FY2026.

Listing currency: BRL. Reporting currency: BRL.

## Verdict

Not a wonderful business

Quality tests for Buy: not passed (profit record: pass; earnings resilience is evidence only). Published buy qualification: no.

Share price: BRL 49.67 per share; close as of 2026-10-15.

Estimated value: low BRL 42.93 per share, central BRL 45.68 per share, high BRL 48.85 per share. Buy at or below the central value BRL 45.68 per share. Valuation as of 2026-10-16T07:35:40.272Z; scenarios are not confidence intervals.

Expected annual return: 15.7% at the stated quote. About 15.7% a year at today's price (required return 17.0%). required return 17.0% a year (BR 10-year bond 13.0% + 4 points).

## Checklist

### understandable: pass

- 0 revenue declines in the last 10 years (informational)

- Financial history: 10 years

- Years with declining revenue: 0

- Years with a net loss: 0

- Operating margin variation: 0.29×

Chart: Operating margin; fiscal year observations.

- FY2017: 0.11×

- FY2018: 0.14×

- FY2019: 0.15×

- FY2020: 0.16×

- FY2021: 0.18×

- FY2022: 0.24×

- FY2023: 0.28×

- FY2024: 0.26×

- FY2025: 0.25×

- LTM to Jun 2026: 0.26×

### moat: fail

- ROIC median below threshold

- ROIC worst years below threshold (more than 1 bad year allowed)

- ROIC, median of available years: 13.3%

- ROIC, second-lowest year: 7.9%

- Typical minus recent gross margin: -8.9 pp

- Typical gross margin (annual median): 21.8%

- Recent gross margin (lower of latest and 3-year median): 30.8%

- Years with nonpositive capital: 0

- Capital spending / revenue: 1.2%

- ROIC including acquisitions, ten-year median: 14.9%

Chart: ROIC excluding acquisitions; fiscal year observations.

- FY2016: 7.3%

- FY2017: 7.9%

- FY2018: 10.4%

- FY2019: 11.2%

- FY2020: 12.7%

- FY2021: 14.0%

- FY2022: 17.1%

- FY2023: 18.2%

- FY2024: 16.2%

- FY2025: 16.2%

### economics: pass

- Owner earnings / net income, 5-yr: 1.31×

- Cash conversion uses consolidated totals: No

- Owner earnings, five-year total: BRL 34B

- Net income, five-year total: BRL 26B

- Return on incremental invested capital: >100%

- Working capital / revenue, annual change: 0.2 pp

- Working capital / revenue, change between three-year averages: 1.2 pp

- Working capital / revenue, final three-year average: 11.8%

Chart: Annual owner cash / profit; fiscal year observations.

- FY2021: 1.25×

- FY2022: 1.32×

- FY2023: 1.28×

- FY2024: 1.32×

- FY2025: 1.37×

### management: pass

- Historical market-dollar context (not the management verdict): 2016 to 2025 (9 years)

- buybacks unrelated to price (informational)

- ROIC first 3 years vs last 3 years: 7.9% vs 16.2%

- Per-share earnings: 0.89 to 4.76 (three-year endpoint medians)

- Management verdict uses per-share economic progress: Yes

- Ordinary dilution, 10-year annual growth: 1.2%

- Ordinary dilution, 5-year annual growth: 0.0%

- Market cap gain: BRL 36B

- Cumulative retained earnings: BRL 2.9B

- Diluted shares, 10-year annual growth: 1.2%

- Diluted shares, 5-year annual growth: 0.0%

- $1 test, starting fiscal year: FY2016

- $1 test, ending fiscal year: FY2025

- Per-share value growth: 23.4%

- Per-share value change: BRL 3.87

- Per-share value, starting three-year median: BRL 0.89

- Per-share value, ending three-year median: BRL 4.76

- Buybacks concentrated in cheaper years (correlation): -0.60

- Average buyback yield: 2.0%

- Buyback history: 5 years

- Debt-funded buybacks: No

- Acquisition spending: BRL 2.5B

- Cumulative net income, 10 years: BRL 37B

- ROIC, first three-year median: 7.9%

- ROIC, last three-year median: 16.2%

Chart: Earnings per share; fiscal year observations.

- FY2016: BRL 0.89

- FY2017: BRL 1.16

- FY2018: BRL 2.02

- FY2019: BRL 2.35

- FY2020: BRL 3.16

- FY2021: BRL 4.12

- FY2022: BRL 4.43

- FY2023: BRL 4.80

- FY2024: BRL 4.74

- FY2025: BRL 4.76

### accounting: pass

- Sloan accruals: -2.1%

- Receivables to sales index (DSRI): 1.46×

- Restructuring years, last five: 0

- Stock compensation / operating cash flow: 0.0%

- Earnings backed by cash: Yes

- Operating cash / earnings: 1.31×

- Accounting red flags: 0

- Goodwill and intangibles / equity: 0.31×

Chart: Sloan accruals; fiscal year observations.

- FY2016: -8.9%

- FY2017: -2.1%

- FY2018: 2.8%

- FY2019: -7.0%

- FY2020: -5.5%

- FY2021: 1.3%

- FY2022: -5.5%

- FY2023: -4.5%

- FY2024: -1.7%

- FY2025: -2.1%

## Holders

## Price story

Price needs cash profits to grow 2.2% a year for ten years · sales +2.8%

Story as of 2026-10-16T10:00:05.781Z; price observation 2026-10-15.

Price needs cash profits to grow 2.2% a year for ten years

### Sales · FY2025–2026

sales +2.8%; source https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/; observed 2026-10-16.

- FY2017: BRL 27B 

- FY2018: BRL 28B 

- FY2019: BRL 30B 

- FY2020: BRL 31B 

- FY2021: BRL 39B 

- FY2022: BRL 39B 

- FY2023: BRL 40B 

- FY2024: BRL 43B 

- FY2025: BRL 44B 

- FY2026: BRL 46B 

### Gross margin · FY2025

gross margin 30.8%; source https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/; observed 2026-10-16.

- FY2016: 20.7% 

- FY2017: 17.2% 

- FY2018: 19.3% 

- FY2019: 20.5% 

- FY2020: 21.1% 

- FY2021: 22.5% 

- FY2022: 30.1% 

- FY2023: 34.2% 

- FY2024: 31.8% 

- FY2025: 30.8% 

## Owner memo

Memo as of 2026-10-16T08:06:05.509Z.

### How it makes money

Operates in utilities regulated electric; annual sales are BRL 44.4 billion.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2025: revenue 44367780000; grossProfit 13657647000; margin = grossProfit / revenue.

### Why customers stay

Margins ranged from 30.8% to 34.2% during 2023–25; it earns 13.3% on its capital.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2023: grossProfit / revenue = 34.2%.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2024: grossProfit / revenue = 31.8%.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2025: grossProfit / revenue = 30.8%.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); 10-year return on capital observations [[2016,0.07288701461935367],[2017,0.0793327271246178],[2018,0.10449723623376947],[2019,0.11212431531842013],[2020,0.12742075050136742],[2021,0.13957565114330345],[2022,0.17080411987071062],[2023,0.18158362405364037],[2024,0.16199192268671364],[2025,0.16232983363694395]]; median 0.13349820082233543. ROIC follows the displayed moat series; financial companies use return on tangible equity.

### Where the cash goes

Paid dividends in 10 of 10 years; bought back BRL 800000 of shares.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2017: growth capex 1041381000; upkeep 1529052000; owner earnings 1179750000. Growth capex / owner earnings = 0.8827132867132867.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2018: growth capex 0; upkeep 292850000; owner earnings 3359254000. Growth capex / owner earnings = 0.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2019: growth capex 0; upkeep 208141000; owner earnings 4175583000. Growth capex / owner earnings = 0.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2020: growth capex 0; upkeep 357068000; owner earnings 4952080000. Growth capex / owner earnings = 0.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2021: growth capex 0; upkeep 575479000; owner earnings 5923985000. Growth capex / owner earnings = 0.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2022: growth capex 0; upkeep 395703000; owner earnings 6735328000. Growth capex / owner earnings = 0.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2023: growth capex 0; upkeep 678203000; owner earnings 7098516000. Growth capex / owner earnings = 0.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2024: growth capex 0; upkeep 531044000; owner earnings 7229732000. Growth capex / owner earnings = 0.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2025: growth capex 0; upkeep 369941000; owner earnings 7511600000. Growth capex / owner earnings = 0.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); Dividend observations: [[2016,231749000],[2017,336934000],[2018,322163000],[2019,528248000],[2020,2116379000],[2021,4298495000],[2022,3872339000],[2023,3570467000],[2024,3479652000],[2025,3519769000]]. Zero only counted when supported by a complete cash-flow statement.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); FY2025: cash repurchases 800000 BRL.

### Are managers owners

Insiders own 83.7% of the company.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16); CPFE3.SA SharesStats.PercentInsiders = 83.707 percentage points; cache date 2026-10-16.

### What the price says

The price assumes cash profits grow 2.2% yearly over ten years; actual growth was 22.6%.

- Source: https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds/ (filed 2026-10-16T07:35:40.272Z); Ten-year compound average after fade. Initial solved rate 0.01876077421778701. Price 49.67; FX 1; discount 0.1695; same standard ten-year fade to terminal 0.03. FY2015 owner earnings/share 0.8497175647429004 → FY2025 6.519046488344935. Closing-price date 2026-10-15.

## Monthly share-price history (BRL per share)

- 2016-10: BRL 24.22 per share

- 2016-11: BRL 24.66 per share

- 2016-12: BRL 25.21 per share

- 2017-01: BRL 25.33 per share

- 2017-02: BRL 25.54 per share

- 2017-03: BRL 25.77 per share

- 2017-04: BRL 26.00 per share

- 2017-05: BRL 26.29 per share

- 2017-06: BRL 26.51 per share

- 2017-07: BRL 26.86 per share

- 2017-08: BRL 27.09 per share

- 2017-09: BRL 27.22 per share

- 2017-10: BRL 27.50 per share

- 2017-11: BRL 20.99 per share

- 2017-12: BRL 19.35 per share

- 2018-01: BRL 21.45 per share

- 2018-02: BRL 24.07 per share

- 2018-03: BRL 24.91 per share

- 2018-04: BRL 24.19 per share

- 2018-05: BRL 22.90 per share

- 2018-06: BRL 21.67 per share

- 2018-07: BRL 21.75 per share

- 2018-08: BRL 22.10 per share

- 2018-09: BRL 23.87 per share

- 2018-10: BRL 25.15 per share

- 2018-11: BRL 26.90 per share

- 2018-12: BRL 28.85 per share

- 2019-01: BRL 32.60 per share

- 2019-02: BRL 30.69 per share

- 2019-03: BRL 30.48 per share

- 2019-04: BRL 29.82 per share

- 2019-05: BRL 30.74 per share

- 2019-06: BRL 30.43 per share

- 2019-07: BRL 32.23 per share

- 2019-08: BRL 32.40 per share

- 2019-09: BRL 32.89 per share

- 2019-10: BRL 33.02 per share

- 2019-11: BRL 31.59 per share

- 2019-12: BRL 35.55 per share

- 2020-01: BRL 38.27 per share

- 2020-02: BRL 35.53 per share

- 2020-03: BRL 26.87 per share

- 2020-04: BRL 29.04 per share

- 2020-05: BRL 32.25 per share

- 2020-06: BRL 30.66 per share

- 2020-07: BRL 31.40 per share

- 2020-08: BRL 28.74 per share

- 2020-09: BRL 27.56 per share

- 2020-10: BRL 27.87 per share

- 2020-11: BRL 31.35 per share

- 2020-12: BRL 32.55 per share

- 2021-01: BRL 31.11 per share

- 2021-02: BRL 28.86 per share

- 2021-03: BRL 30.42 per share

- 2021-04: BRL 29.35 per share

- 2021-05: BRL 28.71 per share

- 2021-06: BRL 26.91 per share

- 2021-07: BRL 25.32 per share

- 2021-08: BRL 29.04 per share

- 2021-09: BRL 26.93 per share

- 2021-10: BRL 26.31 per share

- 2021-11: BRL 26.40 per share

- 2021-12: BRL 26.83 per share

- 2022-01: BRL 28.93 per share

- 2022-02: BRL 30.26 per share

- 2022-03: BRL 32.27 per share

- 2022-04: BRL 36.15 per share

- 2022-05: BRL 33.70 per share

- 2022-06: BRL 30.88 per share

- 2022-07: BRL 32.84 per share

- 2022-08: BRL 34.97 per share

- 2022-09: BRL 33.76 per share

- 2022-10: BRL 35.42 per share

- 2022-11: BRL 34.90 per share

- 2022-12: BRL 33.20 per share

- 2023-01: BRL 33.28 per share

- 2023-02: BRL 30.29 per share

- 2023-03: BRL 31.65 per share

- 2023-04: BRL 33.14 per share

- 2023-05: BRL 30.28 per share

- 2023-06: BRL 34.39 per share

- 2023-07: BRL 35.78 per share

- 2023-08: BRL 34.15 per share

- 2023-09: BRL 33.61 per share

- 2023-10: BRL 33.44 per share

- 2023-11: BRL 37.05 per share

- 2023-12: BRL 38.51 per share

- 2024-01: BRL 36.26 per share

- 2024-02: BRL 35.39 per share

- 2024-03: BRL 34.81 per share

- 2024-04: BRL 31.90 per share

- 2024-05: BRL 34.10 per share

- 2024-06: BRL 32.73 per share

- 2024-07: BRL 32.48 per share

- 2024-08: BRL 34.09 per share

- 2024-09: BRL 33.93 per share

- 2024-10: BRL 32.77 per share

- 2024-11: BRL 32.62 per share

- 2024-12: BRL 31.59 per share

- 2025-01: BRL 34.38 per share

- 2025-02: BRL 35.08 per share

- 2025-03: BRL 37.70 per share

- 2025-04: BRL 38.19 per share

- 2025-05: BRL 40.49 per share

- 2025-06: BRL 40.86 per share

- 2025-07: BRL 37.91 per share

- 2025-08: BRL 39.37 per share

- 2025-09: BRL 39.40 per share

- 2025-10: BRL 41.60 per share

- 2025-11: BRL 48.77 per share

- 2025-12: BRL 53.29 per share

- 2026-01: BRL 51.46 per share

- 2026-02: BRL 50.35 per share

- 2026-03: BRL 48.76 per share

- 2026-04: BRL 48.93 per share

- 2026-05: BRL 43.39 per share

- 2026-06: BRL 44.78 per share

- 2026-07: BRL 46.14 per share

- 2026-08: BRL 44.54 per share

- 2026-09: BRL 45.51 per share

- 2026-10: BRL 50.60 per share

## Annual estimated value (BRL per share)

- FY2016: low BRL 10.56 per share, central BRL 11.06 per share, high BRL 11.47 per share

- FY2017: low BRL 9.51 per share, central BRL 9.97 per share, high BRL 10.49 per share

- FY2018: low BRL 9.92 per share, central BRL 10.42 per share, high BRL 11.00 per share

- FY2019: low BRL 10.94 per share, central BRL 13.12 per share, high BRL 13.96 per share

- FY2020: low BRL 27.18 per share, central BRL 33.38 per share, high BRL 35.74 per share

- FY2021: low BRL 36.00 per share, central BRL 46.18 per share, high BRL 49.85 per share

- FY2022: low BRL 34.25 per share, central BRL 36.37 per share, high BRL 38.81 per share

- FY2023: low BRL 37.26 per share, central BRL 39.53 per share, high BRL 42.14 per share

- FY2024: low BRL 39.96 per share, central BRL 42.54 per share, high BRL 45.50 per share

- FY2025: low BRL 41.07 per share, central BRL 43.74 per share, high BRL 46.83 per share

Historical values use today's bond yield for every fiscal year

Historical values use today's FX rate into trading currency for every fiscal year

Historical values use current restated fundamentals and current commodity classification; they are not point-in-time estimates

Prior published observations retained from 2026-10-15T06:41:23.234Z where newer inputs omit a numeric field or fiscal period.

## Sources

Estimates depend on assumptions and are not guarantees or investment advice. Underlying data remains subject to its source licenses; public reading does not grant bulk redistribution rights.

CPFL Energia

CPFE3 · SA

Ibovespa

Not a wonderful business

1 quality test fails. A lower price would not fix the business.

Share price: BRL 49.67
Buy up to: BRL 45.68
Expected / yr: 15.7% at today's price (17.0% at central value)

The business

How it makes money
Why customers stay
Where the cash goes
Are managers owners
What the price says

1. Is this a good business?

Evidence only; not required for Buy

Margins varied 28.6% around their average (limit 35%), and no loss years were recorded (limit 2).

Operating margin

10y median: 21.0%
Worst year: 11.3%
Latest · LTM: 25.9%

Capital return excluding acquisitions: median 13.3% (minimum 15%), and the second-worst year 7.9% (minimum 10%).

ROIC excluding acquisitions

10y median: 13.3%
Worst year: 7.3%
Latest · 2025: 16.2%

Each $1 of profit left $1.31 for owners over five years (minimum $0.80).

Annual owner cash / profit

Five-year totals: 1.31×
Annual median: 1.32×
Latest · 2025: 1.37×

Per-share value rose from 0.89 to 4.76, comparing three-year medians at each end (must rise and stay positive).

Earnings per share

10y median: BRL 3.64
Worst year: BRL 0.89
Latest · 2025: BRL 4.76

Profits were backed by cash: accruals were -2.1% of assets (limit 10%).

Sloan accruals

10y median: -3.3%
Worst year: 2.8%
Latest · 2025: -2.1%

Profit record · pass 0 loss years in 10 (at most 2), mean operating margin 19.1%, three-year average owner earnings per share 6.32 BRL.

2. Is the price low enough?

PriceEstimated rangeBuy price

2016-10 · Price BRL 24.22 · Value 11.06 · Buy at or below 11.06; 2016-11 · Price BRL 24.66 · Value 11.06 · Buy at or below 11.06; 2016-12 · Price BRL 25.21 · Value 11.06 · Buy at or below 11.06; 2017-01 · Price BRL 25.33 · Value 11.06 · Buy at or below 11.06; 2017-02 · Price BRL 25.54 · Value 9.97 · Buy at or below 9.97; 2017-03 · Price BRL 25.77 · Value 9.97 · Buy at or below 9.97; 2017-04 · Price BRL 26.00 · Value 9.97 · Buy at or below 9.97; 2017-05 · Price BRL 26.29 · Value 9.97 · Buy at or below 9.97; 2017-06 · Price BRL 26.51 · Value 9.97 · Buy at or below 9.97; 2017-07 · Price BRL 26.86 · Value 9.97 · Buy at or below 9.97; 2017-08 · Price BRL 27.09 · Value 9.97 · Buy at or below 9.97; 2017-09 · Price BRL 27.22 · Value 9.97 · Buy at or below 9.97; 2017-10 · Price BRL 27.50 · Value 9.97 · Buy at or below 9.97; 2017-11 · Price BRL 20.99 · Value 9.97 · Buy at or below 9.97; 2017-12 · Price BRL 19.35 · Value 9.97 · Buy at or below 9.97; 2018-01 · Price BRL 21.45 · Value 9.97 · Buy at or below 9.97; 2018-02 · Price BRL 24.07 · Value 10.42 · Buy at or below 10.42; 2018-03 · Price BRL 24.91 · Value 10.42 · Buy at or below 10.42; 2018-04 · Price BRL 24.19 · Value 10.42 · Buy at or below 10.42; 2018-05 · Price BRL 22.90 · Value 10.42 · Buy at or below 10.42; 2018-06 · Price BRL 21.67 · Value 10.42 · Buy at or below 10.42; 2018-07 · Price BRL 21.75 · Value 10.42 · Buy at or below 10.42; 2018-08 · Price BRL 22.10 · Value 10.42 · Buy at or below 10.42; 2018-09 · Price BRL 23.87 · Value 10.42 · Buy at or below 10.42; 2018-10 · Price BRL 25.15 · Value 10.42 · Buy at or below 10.42; 2018-11 · Price BRL 26.90 · Value 10.42 · Buy at or below 10.42; 2018-12 · Price BRL 28.85 · Value 10.42 · Buy at or below 10.42; 2019-01 · Price BRL 32.60 · Value 10.42 · Buy at or below 10.42; 2019-02 · Price BRL 30.69 · Value 13.12 · Buy at or below 13.12; 2019-03 · Price BRL 30.48 · Value 13.12 · Buy at or below 13.12; 2019-04 · Price BRL 29.82 · Value 13.12 · Buy at or below 13.12; 2019-05 · Price BRL 30.74 · Value 13.12 · Buy at or below 13.12; 2019-06 · Price BRL 30.43 · Value 13.12 · Buy at or below 13.12; 2019-07 · Price BRL 32.23 · Value 13.12 · Buy at or below 13.12; 2019-08 · Price BRL 32.40 · Value 13.12 · Buy at or below 13.12; 2019-09 · Price BRL 32.89 · Value 13.12 · Buy at or below 13.12; 2019-10 · Price BRL 33.02 · Value 13.12 · Buy at or below 13.12; 2019-11 · Price BRL 31.59 · Value 13.12 · Buy at or below 13.12; 2019-12 · Price BRL 35.55 · Value 13.12 · Buy at or below 13.12; 2020-01 · Price BRL 38.27 · Value 13.12 · Buy at or below 13.12; 2020-02 · Price BRL 35.53 · Value 33.38 · Buy at or below 33.38; 2020-03 · Price BRL 26.87 · Value 33.38 · Buy at or below 33.38; 2020-04 · Price BRL 29.04 · Value 33.38 · Buy at or below 33.38; 2020-05 · Price BRL 32.25 · Value 33.38 · Buy at or below 33.38; 2020-06 · Price BRL 30.66 · Value 33.38 · Buy at or below 33.38; 2020-07 · Price BRL 31.40 · Value 33.38 · Buy at or below 33.38; 2020-08 · Price BRL 28.74 · Value 33.38 · Buy at or below 33.38; 2020-09 · Price BRL 27.56 · Value 33.38 · Buy at or below 33.38; 2020-10 · Price BRL 27.87 · Value 33.38 · Buy at or below 33.38; 2020-11 · Price BRL 31.35 · Value 33.38 · Buy at or below 33.38; 2020-12 · Price BRL 32.55 · Value 33.38 · Buy at or below 33.38; 2021-01 · Price BRL 31.11 · Value 33.38 · Buy at or below 33.38; 2021-02 · Price BRL 28.86 · Value 46.18 · Buy at or below 46.18; 2021-03 · Price BRL 30.42 · Value 46.18 · Buy at or below 46.18; 2021-04 · Price BRL 29.35 · Value 46.18 · Buy at or below 46.18; 2021-05 · Price BRL 28.71 · Value 46.18 · Buy at or below 46.18; 2021-06 · Price BRL 26.91 · Value 46.18 · Buy at or below 46.18; 2021-07 · Price BRL 25.32 · Value 46.18 · Buy at or below 46.18; 2021-08 · Price BRL 29.04 · Value 46.18 · Buy at or below 46.18; 2021-09 · Price BRL 26.93 · Value 46.18 · Buy at or below 46.18; 2021-10 · Price BRL 26.31 · Value 46.18 · Buy at or below 46.18; 2021-11 · Price BRL 26.40 · Value 46.18 · Buy at or below 46.18; 2021-12 · Price BRL 26.83 · Value 46.18 · Buy at or below 46.18; 2022-01 · Price BRL 28.93 · Value 46.18 · Buy at or below 46.18; 2022-02 · Price BRL 30.26 · Value 36.37 · Buy at or below 36.37; 2022-03 · Price BRL 32.27 · Value 36.37 · Buy at or below 36.37; 2022-04 · Price BRL 36.15 · Value 36.37 · Buy at or below 36.37; 2022-05 · Price BRL 33.70 · Value 36.37 · Buy at or below 36.37; 2022-06 · Price BRL 30.88 · Value 36.37 · Buy at or below 36.37; 2022-07 · Price BRL 32.84 · Value 36.37 · Buy at or below 36.37; 2022-08 · Price BRL 34.97 · Value 36.37 · Buy at or below 36.37; 2022-09 · Price BRL 33.76 · Value 36.37 · Buy at or below 36.37; 2022-10 · Price BRL 35.42 · Value 36.37 · Buy at or below 36.37; 2022-11 · Price BRL 34.90 · Value 36.37 · Buy at or below 36.37; 2022-12 · Price BRL 33.20 · Value 36.37 · Buy at or below 36.37; 2023-01 · Price BRL 33.28 · Value 36.37 · Buy at or below 36.37; 2023-02 · Price BRL 30.29 · Value 39.53 · Buy at or below 39.53; 2023-03 · Price BRL 31.65 · Value 39.53 · Buy at or below 39.53; 2023-04 · Price BRL 33.14 · Value 39.53 · Buy at or below 39.53; 2023-05 · Price BRL 30.28 · Value 39.53 · Buy at or below 39.53; 2023-06 · Price BRL 34.39 · Value 39.53 · Buy at or below 39.53; 2023-07 · Price BRL 35.78 · Value 39.53 · Buy at or below 39.53; 2023-08 · Price BRL 34.15 · Value 39.53 · Buy at or below 39.53; 2023-09 · Price BRL 33.61 · Value 39.53 · Buy at or below 39.53; 2023-10 · Price BRL 33.44 · Value 39.53 · Buy at or below 39.53; 2023-11 · Price BRL 37.05 · Value 39.53 · Buy at or below 39.53; 2023-12 · Price BRL 38.51 · Value 39.53 · Buy at or below 39.53; 2024-01 · Price BRL 36.26 · Value 39.53 · Buy at or below 39.53; 2024-02 · Price BRL 35.39 · Value 42.54 · Buy at or below 42.54; 2024-03 · Price BRL 34.81 · Value 42.54 · Buy at or below 42.54; 2024-04 · Price BRL 31.90 · Value 42.54 · Buy at or below 42.54; 2024-05 · Price BRL 34.10 · Value 42.54 · Buy at or below 42.54; 2024-06 · Price BRL 32.73 · Value 42.54 · Buy at or below 42.54; 2024-07 · Price BRL 32.48 · Value 42.54 · Buy at or below 42.54; 2024-08 · Price BRL 34.09 · Value 42.54 · Buy at or below 42.54; 2024-09 · Price BRL 33.93 · Value 42.54 · Buy at or below 42.54; 2024-10 · Price BRL 32.77 · Value 42.54 · Buy at or below 42.54; 2024-11 · Price BRL 32.62 · Value 42.54 · Buy at or below 42.54; 2024-12 · Price BRL 31.59 · Value 42.54 · Buy at or below 42.54; 2025-01 · Price BRL 34.38 · Value 42.54 · Buy at or below 42.54; 2025-02 · Price BRL 35.08 · Value 43.74 · Buy at or below 43.74; 2025-03 · Price BRL 37.70 · Value 43.74 · Buy at or below 43.74; 2025-04 · Price BRL 38.19 · Value 43.74 · Buy at or below 43.74; 2025-05 · Price BRL 40.49 · Value 43.74 · Buy at or below 43.74; 2025-06 · Price BRL 40.86 · Value 43.74 · Buy at or below 43.74; 2025-07 · Price BRL 37.91 · Value 43.74 · Buy at or below 43.74; 2025-08 · Price BRL 39.37 · Value 43.74 · Buy at or below 43.74; 2025-09 · Price BRL 39.40 · Value 43.74 · Buy at or below 43.74; 2025-10 · Price BRL 41.60 · Value 43.74 · Buy at or below 43.74; 2025-11 · Price BRL 48.77 · Value 43.74 · Buy at or below 43.74; 2025-12 · Price BRL 53.29 · Value 43.74 · Buy at or below 43.74; 2026-01 · Price BRL 51.46 · Value 43.74 · Buy at or below 43.74; 2026-02 · Price BRL 50.35 · Value 45.68 · Buy at or below 45.68; 2026-03 · Price BRL 48.76 · Value 45.68 · Buy at or below 45.68; 2026-04 · Price BRL 48.93 · Value 45.68 · Buy at or below 45.68; 2026-05 · Price BRL 43.39 · Value 45.68 · Buy at or below 45.68; 2026-06 · Price BRL 44.78 · Value 45.68 · Buy at or below 45.68; 2026-07 · Price BRL 46.14 · Value 45.68 · Buy at or below 45.68; 2026-08 · Price BRL 44.54 · Value 45.68 · Buy at or below 45.68; 2026-09 · Price BRL 45.51 · Value 45.68 · Buy at or below 45.68; 2026-10 · Price BRL 50.60 · Value 45.68 · Buy at or below 45.68; 2026-10 · Price BRL 49.67 · Value 45.68 · Buy at or below 45.68

BRL per share · annual estimates

Price & return math
Value range	BRL 42.93 – BRL 48.85
Buy at or below	Central value BRL 45.68
Discount to value	1 − 49.67 / 45.68 = -8.7%
Return / year	About 15.7% a year at today's price (required return 17.0%)
Cash-flow inputs	Owner cash BRL 6.71/share; 0.0% growth for 5 years, then fades to 3.0%; excess cash BRL 2.67/share today.
Required return	17.0% / year, earned by construction at the central value

RevenueBRL 46B

Revenue

Owner earningsBRL 7.5B

Owner earnings

Operating margin25.9%

Operating margin

Net cash / debtBRL -26B

Net cash / debt

Diluted shares1.2B

Diluted shares

Prices 15 Oct 2026 · FY2025