Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Brazil
/
Energy
/
Brava Energia
BRAV3
Brava Energia
Accelerating Regulations Will Trap Mature Fields And Lower Asset Valuations
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 10 Analysts
Published
18 Jul 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
R$18.00
8.6% overvalued
intrinsic discount
09 Aug
R$19.54
Loading
1Y
-30.6%
7D
-2.5%
Author's Valuation
R$18.0
8.6% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
R$18.0
8.6% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-285m
12b
2014
2017
2020
2023
2025
2026
2028
Revenue R$12.1b
Earnings R$2.8b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
10.87%
Oil and Gas revenue growth rate
7.68%
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
18.01%
Calculation
R$2.79b
Earnings '28
x
6.01x
PE Ratio '28
=
R$16.80b
Market Cap '28
R$16.80b
Market Cap '28
/
568.62m
No. shares '28
=
R$29.55
Share Price '28
R$29.55
Share Price '28
Discounted to 2025 @ 18.01% p.a.
=
R$17.98
Fair Value '25