Embraer

EMBRAER has one of the greatest growth potential amongst civil and military airplane manufacturers worldwide

Philthy

Invested

Community Contributor

Published

02 Jul 24

Philthy's Fair Value

R$63.26

20.4% overvalued

02 Jul

R$76.16

57.8%

-0.7%

57.8%

-0.7%

You can edit this narrative until May 14 2:40 AM. Then, changes will post as Updates.

Author's Valuation

R$63.3

20.4% overvalued

Philthy's Fair Value

Narrative

Updates0

Philthy'sFair Value

R$63.26

20.4% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

8.34%

Aerospace & Defense revenue growth rate

0.43%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

20.00%

Calculation

R$4.11b

Earnings '29

20.83x

PE Ratio '29

R$85.63b

Market Cap '29

R$85.63b

Market Cap '29

734.63m

No. shares '29

R$116.56

Share Price '29

R$116.56 Share Price '29

Discounted to 2024 @ 13.00% p.a.

R$63.26

Fair Value '24