Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Brazil
/
Automobiles
/
Fras-le
FRAS3
Fras-le
Supply Risks And Regulation Will Crimp Margins Yet Allow Recovery
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
16 Jul 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
R$23.00
3.2% undervalued
intrinsic discount
16 Aug
R$22.27
Loading
1Y
21.6%
7D
2.9%
Author's Valuation
R$23.0
3.2% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
R$23.0
3.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
7b
2014
2017
2020
2023
2025
2026
2028
Revenue R$7.0b
Earnings R$632.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.38%
Auto Components revenue growth rate
0.26%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
21.02%
Calculation
R$632.55m
Earnings '28
x
17.85x
PE Ratio '28
=
R$11.29b
Market Cap '28
R$11.29b
Market Cap '28
/
267.02m
No. shares '28
=
R$42.29
Share Price '28
R$42.29
Share Price '28
Discounted to 2025 @ 21.02% p.a.
=
R$23.86
Fair Value '25
