Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Brazil
/
Real Estate Management and Development
/
HBR Realty Empreendimentos Imobiliários
HBRE3
HBR Realty Empreendimentos Imobiliários
Brazil's Urban Migration And Mixed-Use Demand Will Create Value
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
11 May 25
Updated
15 Aug 25
3
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
R$11.88
68.8% undervalued
intrinsic discount
15 Aug
R$3.70
Loading
1Y
-28.3%
7D
2.5%
Author's Valuation
R$11.9
68.8% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
R$11.9
68.8% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-45m
350m
2014
2017
2020
2023
2025
2026
2028
Revenue R$349.7m
Earnings R$68.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
20.88%
Real Estate revenue growth rate
0.23%
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$68.84m
Earnings '28
x
36.64x
PE Ratio '28
=
R$2.52b
Market Cap '28
R$2.52b
Market Cap '28
/
103.07m
No. shares '28
=
R$24.48
Share Price '28
R$24.48
Share Price '28
Discounted to 2025 @ 27.29% p.a.
=
R$11.87
Fair Value '25