Companhia Brasileira De Distribuicao

Digital Shift Will Undermine Brazil's Outdated Supermarket Formats

AnalystLowTarget

Not Invested

Consensus Narrative from 11 Analysts

Published

12 Aug 25

Updated

16 Aug 25

AnalystLowTarget's Fair Value

R$1.89

70.5% overvalued

16 Aug

R$3.23

0.6%

13.3%

Author's Valuation

R$1.9

70.5% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

R$1.9

70.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

6.18%

Food and Staples Retail revenue growth rate

0.17%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

27.29%

Calculation

R$624.78m

Earnings '28

3.06x

PE Ratio '28

R$1.91b

Market Cap '28

R$1.91b

Market Cap '28

490.46m

No. shares '28

R$3.90

Share Price '28

R$3.90 Share Price '28

Discounted to 2025 @ 27.29% p.a.

R$1.89

Fair Value '25