Undervalued over 20% based on DCF

Results

39

5 new

Companies which are undervalued more than 20% based on the Discounted Cash Flow valuation.

39 companies

	Company	Last Price	7D Return	1Y Return	Market Cap	Analysts Target	Valuation	Growth	Div Yield	Industry
	AXIA3	R$51.85	4.1%	21.5%	R$148.5b	R$70.08	12.3	11.5%	3.5%	Utilities
	RDOR3	R$34.25	1.8%	-9.3%	R$74.7b	R$47.76	15.5	17.2%	12.5%	Healthcare
	BBSE3	R$37.19	0.6%	16.9%	R$72.2b	R$37.33	7.9	0.6%	12.2%	Insurance
	CPLE3	R$14.15	3.4%	24.9%	R$42.0b	R$18.14	13.2	7.4%	7.5%	Utilities
	EGIE3	R$27.63	-1.4%	-1.7%	R$39.1b	R$34.11	9.9	2.9%	4.4%	Utilities
	RAIL3	R$14.25	4.2%	-5.4%	R$26.4b	R$18.78	21.6	28.6%	0.8%	Transportation
	CSMG3	R$54.50	-2.3%	94.9%	R$20.7b	R$73.14	16.0	22.5%	3.2%	Utilities
	MRSA3B	R$37.66	0%	35.0%	R$12.5b	n/a	9.8	n/a	2.9%	Transportation
	SMFT3	R$17.31	1.1%	-25.7%	R$10.7b	R$31.35	15.5	24.4%	3.4%	Consumer Services
	LREN3	R$10.99	-2.0%	-30.9%	R$10.6b	R$18.12	7.1	9.3%	7.6%	Retail
	CYRE3	R$23.11	8.3%	-11.6%	R$10.0b	R$35.83	4.9	9.9%	4.6%	Consumer Durables
	CURY3	R$29.90	-5.8%	-9.6%	R$9.2b	R$45.13	8.4	13.8%	12.9%	Consumer Durables
	SMTO3	R$18.41	26.0%	9.4%	R$5.9b	R$20.34	7.3	-4.4%	3.7%	Food, Beverage & Tobacco
	MDIA3	R$17.30	0.2%	-40.5%	R$5.8b	R$24.41	8.9	15.2%	2.1%	Food, Beverage & Tobacco
	DIRR3	R$10.48	0.3%	-27.4%	R$5.4b	R$19.42	6.4	13.8%	12.9%	Consumer Durables
	VIVA3 New	R$21.52	3.1%	-23.4%	R$5.1b	R$31.86	8.6	14.0%	3.2%	Consumer Durables
	HBSA3	R$3.48	8.4%	-5.7%	R$4.7b	R$4.40	100.0	46.1%	n/a	Transportation
	ECOR3	R$6.69	13.2%	-8.2%	R$4.7b	R$12.77	8.5	24.1%	4.5%	Transportation
	DXCO3	R$4.99	0.2%	-2.1%	R$4.5b	R$7.80	0.5	64.0%	0%	Materials
	TEND3	R$31.14	-7.5%	48.1%	R$3.8b	R$45.21	6.6	18.6%	4.0%	Consumer Durables
	BAZA3	R$64.45	5.7%	-9.6%	R$3.6b	n/a	0.5	n/a	11.6%	Banks
	MGLU3	R$4.16	6.4%	-36.7%	R$3.2b	R$8.18	36.5	53.4%	2.0%	Retail
	EZTC3	R$11.27	5.6%	4.0%	R$3.1b	R$17.60	5.9	18.9%	9.9%	Consumer Durables
	HGBS11	R$18.60	0.5%	-2.0%	R$2.4b	n/a	0.9	n/a	10.2%	Real Estate

Page 1 of 2