Cogna Educação

Digital Learning In Brazil Will Shape Future Opportunities Despite Challenges

AnalystConsensusTarget

Not Invested

Consensus Narrative from 11 Analysts

Published

25 Aug 25

Updated

25 Aug 25

AnalystConsensusTarget's Fair Value

R$3.29

11.6% undervalued

25 Aug

R$2.91

107.9%

5.1%

107.9%

5.1%

Author's Valuation

R$3.3

11.6% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

R$3.3

11.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

6.13%

Consumer Services revenue growth rate

0.40%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

21.76%

Calculation

R$488.22m

Earnings '28

20.04x

PE Ratio '28

R$9.78b

Market Cap '28

R$9.78b

Market Cap '28

1.65b

No. shares '28

R$5.94

Share Price '28

R$5.94 Share Price '28

Discounted to 2025 @ 21.75% p.a.

R$3.29

Fair Value '25