Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Brazil
/
Real Estate Management and Development
/
HBR Realty Empreendimentos Imobiliários
HBRE3
HBR Realty Empreendimentos Imobiliários
Rising Rates And Legal Delays Will Suppress Brazilian Property Values
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
16 Aug 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
R$2.00
78.0% overvalued
intrinsic discount
16 Aug
R$3.56
Loading
1Y
-31.7%
7D
-2.2%
Author's Valuation
R$2.0
78.0% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
R$2.0
78.0% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-45m
348m
2014
2017
2020
2023
2025
2026
2028
Revenue R$348.1m
Earnings R$68.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
20.88%
Real Estate revenue growth rate
0.24%
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
27.29%
Calculation
R$68.52m
Earnings '28
x
6.20x
PE Ratio '28
=
R$424.86m
Market Cap '28
R$424.86m
Market Cap '28
/
103.07m
No. shares '28
=
R$4.12
Share Price '28
R$4.12
Share Price '28
Discounted to 2025 @ 27.29% p.a.
=
R$2.00
Fair Value '25
