Companhia Brasileira De Distribuicao

Brazil Urbanization And Digital Adoption Will Redefine Retail Experience

AnalystConsensusTarget

Not Invested

Consensus Narrative from 11 Analysts

Published

02 Apr 25

Updated

15 Aug 25

AnalystConsensusTarget's Fair Value

R$3.15

6.5% undervalued

15 Aug

R$2.95

-9.8%

-2.6%

Author's Valuation

R$3.2

6.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates2

Shared on17 Apr 25
Fair value Increased 0.78%

Shared on09 Apr 25

AnalystConsensusTarget Fair Value

R$3.2

6.5% undervalued

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$592.63m

Earnings '28

5.38x

PE Ratio '28

R$3.19b

Market Cap '28

R$3.19b

Market Cap '28

490.46m

No. shares '28

R$6.50

Share Price '28

R$6.50 Share Price '28

Discounted to 2025 @ 27.29% p.a.

R$3.15

Fair Value '25

Brazil Urbanization And Digital Adoption Will Redefine Retail Experience

Shared on17 Apr 25Fair value Increased 0.78%

Shared on09 Apr 25

Shared on17 Apr 25
Fair value Increased 0.78%