Magazine Luiza

Amazon And Alibaba Will Drive Cost Pressures And Erode Margins

AnalystLowTarget

Not Invested

Consensus Narrative from 15 Analysts

Published

30 Jul 25

Updated

16 Aug 25

AnalystLowTarget's Fair Value

R$6.20

11.3% overvalued

16 Aug

R$6.90

-49.3%

4.2%

Author's Valuation

R$6.2

11.3% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

R$6.2

11.3% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.43%

General Merchandise and Department Stores revenue growth rate

0.36%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

27.29%

Calculation

R$827.99m

Earnings '28

11.46x

PE Ratio '28

R$9.49b

Market Cap '28

R$9.49b

Market Cap '28

742.03m

No. shares '28

R$12.79

Share Price '28

R$12.79 Share Price '28

Discounted to 2025 @ 27.29% p.a.

R$6.20

Fair Value '25