Cruzeiro do Sul Educacional

Brazil Higher Education And Digital Learning Will Expand Markets

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

30 Jan 25

Updated

17 Sep 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

83.5%

7D

-2.4%

Loading

1Y

83.5%

7D

-2.4%

You can edit this narrative until Sep 18 10:20 AM. Then, changes will post as Updates.

Author's Valuation

R$5.866.1% overvalued

AnalystConsensusTarget Fair Value

Shared on 17 Sep 25

Fair value Increased 9.33%

The upward revision in the analyst price target for Cruzeiro do Sul Educacional reflects improving fundamentals, with notable increases in both net profit margin and forecast revenue growth, resulting in a new consensus target of R$5.86. Valuation Changes Summary of Valuation Changes for Cruzeiro do Sul Educacional The Consensus Analyst Price Target has risen from R$5.36 to R$5.86.

Shared on 01 May 25

Fair value Decreased 3.25%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Increased 7.36%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Decreased 8.35%

Shared on 02 Apr 25

Fair value Decreased 0.18%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

Fair value Increased 0.18%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Increased 9.11%

AnalystConsensusTarget has increased revenue growth from 6.6% to 7.7%.

AnalystConsensusTarget Fair Value

R$5.86

6.1% overvalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

6.96%

Consumer Services revenue growth rate

0.41%

Risk Level (Discount Rate)

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

%

0

Decrease

Increase

Current discount rate

21.17%

Calculation

R$448.74m

Earnings '28

x

8.55x

PE Ratio '28

=

R$3.84b

Market Cap '28

R$3.84b

Market Cap '28

/

364.50m

No. shares '28

=

R$10.53

Share Price '28

R$10.53 Share Price '28

Discounted to 2025 @ 21.61% p.a.

=

R$5.85

Fair Value '25