Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Brazil
/
Consumer Durables
/
Cyrela Brazil Realty Empreendimentos e Participações
CYRE3
Cyrela Brazil Realty Empreendimentos e Participações
Rising Rates And Costs Will Test Margins Yet Encourage Adaptation
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 13 Analysts
Published
04 Aug 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
R$26.00
2.3% undervalued
intrinsic discount
16 Aug
R$25.39
Loading
1Y
14.5%
7D
0.4%
Author's Valuation
R$26.0
2.3% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
R$26.0
2.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-92m
10b
2014
2017
2020
2023
2025
2026
2028
Revenue R$10.4b
Earnings R$2.2b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
9.26%
Consumer Durables revenue growth rate
0.20%
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
23.08%
Calculation
R$2.18b
Earnings '28
x
7.59x
PE Ratio '28
=
R$16.51b
Market Cap '28
R$16.51b
Market Cap '28
/
341.65m
No. shares '28
=
R$48.33
Share Price '28
R$48.33
Share Price '28
Discounted to 2025 @ 23.04% p.a.
=
R$25.95
Fair Value '25