Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Brazil
/
Consumer Retailing
/
Raia Drogasil
RADL3
Raia Drogasil
Accelerating E-Commerce Shift And Rapid Expansion Will Compress Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 15 Analysts
Published
23 Jun 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
R$14.50
21.2% overvalued
intrinsic discount
09 Aug
R$17.58
Loading
1Y
-40.1%
7D
-0.4%
Author's Valuation
R$14.5
21.2% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
R$14.5
21.2% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
58b
2014
2017
2020
2023
2025
2026
2028
Revenue R$57.8b
Earnings R$1.8b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
12.64%
Food and Staples Retail revenue growth rate
0.17%
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
18.38%
Calculation
R$1.77b
Earnings '28
x
20.59x
PE Ratio '28
=
R$36.46b
Market Cap '28
R$36.46b
Market Cap '28
/
1.46b
No. shares '28
=
R$25.01
Share Price '28
R$25.01
Share Price '28
Discounted to 2025 @ 18.37% p.a.
=
R$15.08
Fair Value '25