Cyrela Brazil Realty Empreendimentos e Participações

Rising Brazil Rates And Cost Inflation Will Erode Profitability

AnalystLowTarget

Not Invested

Consensus Narrative from 13 Analysts

Published

04 Aug 25

AnalystLowTarget's Fair Value

R$26.00

9.3% overvalued

28 Aug

R$28.43

32.4%

2.4%

32.4%

2.4%

Edit anytime before Aug 4 10:15 PM. Then post Updates to your followers.

Author's Valuation

R$26.0

9.3% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

R$26.0

9.3% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

9.23%

Consumer Durables revenue growth rate

0.20%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

22.95%

Calculation

R$2.19b

Earnings '28

7.54x

PE Ratio '28

R$16.48b

Market Cap '28

R$16.48b

Market Cap '28

341.65m

No. shares '28

R$48.24

Share Price '28

R$48.24 Share Price '28

Discounted to 2025 @ 22.96% p.a.

R$25.95

Fair Value '25