Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Brazil
/
Consumer Services
/
Cruzeiro do Sul Educacional
CSED3
Cruzeiro do Sul Educacional
Brazil's Aging Population And Digital Disruption Will Squeeze Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
16 Jul 25
Updated
21 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
R$3.80
23.4% overvalued
intrinsic discount
21 Aug
R$4.69
Loading
1Y
16.7%
7D
1.3%
Author's Valuation
R$3.8
23.4% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
R$3.8
23.4% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-37m
3b
2014
2017
2020
2023
2025
2026
2028
Revenue R$3.3b
Earnings R$336.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
6.70%
Consumer Services revenue growth rate
0.40%
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
22.39%
Calculation
R$336.79m
Earnings '28
x
7.60x
PE Ratio '28
=
R$2.56b
Market Cap '28
R$2.56b
Market Cap '28
/
364.50m
No. shares '28
=
R$7.02
Share Price '28
R$7.02
Share Price '28
Discounted to 2025 @ 22.76% p.a.
=
R$3.79
Fair Value '25
