Prio

Brazil Offshore Fields Will Falter Yet Modest Resilience Will Prevail

AnalystLowTarget

Not Invested

Consensus Narrative from 13 Analysts

Published

26 Jun 25

Updated

09 Aug 25

AnalystLowTarget's Fair Value

R$45.00

12.1% undervalued

09 Aug

R$39.54

-18.6%

-2.3%

Author's Valuation

R$45.0

12.1% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

R$45.0

12.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

19.24%

Oil and Gas revenue growth rate

8.07%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

19.35%

Calculation

R$696.64m

Earnings '28

7.17x

PE Ratio '28

R$5.00b

Market Cap '28

R$5.00b

Market Cap '28

65.29m

No. shares '28

R$76.51

Share Price '28

R$76.51 Share Price '28

Discounted to 2025 @ 19.36% p.a.

R$45.00

Fair Value '25