Equatorial Energia Valuation
Is EQTL3 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
3/6Valuation Score 3/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of EQTL3 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: EQTL3 (R$32.12) is trading below our estimate of fair value (R$58.62)
Significantly Below Fair Value: EQTL3 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for EQTL3?
Key metric: As EQTL3 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is EQTL3's PE Ratio? | |
|---|---|
| PE Ratio | 16.9x |
| Earnings | R$2.22b |
| Market Cap | R$38.26b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 1.9x |
| Enterprise Value/EBITDA | 7.9x |
| PEG Ratio | 0.9x |
Price to Earnings Ratio vs Peers
How does EQTL3's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 8.6x | ||
CMIG4 Companhia Energética de Minas Gerais - CEMIG | 4.1x | -28.6% | R$37.9b |
CPFE3 CPFL Energia | 6.8x | -4.7% | R$37.3b |
CPLE6 Companhia Paranaense de Energia - COPEL | 12x | 7.2% | R$27.2b |
ENGI3 Energisa | 11.3x | 1.1% | R$21.2b |
EQTL3 Equatorial Energia | 16.9x | 19.3% | R$38.3b |
Price-To-Earnings vs Peers: EQTL3 is expensive based on its Price-To-Earnings Ratio (16.9x) compared to the peer average (8.6x).
Price to Earnings Ratio vs Industry
How does EQTL3's PE Ratio compare vs other companies in the BR Electric Utilities Industry?
| 0 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|
| 0 Companies | Estimated Growth | Market Cap |
|---|
Price-To-Earnings vs Industry: EQTL3 is expensive based on its Price-To-Earnings Ratio (16.9x) compared to the BR Electric Utilities industry average (8.8x).
Price to Earnings Ratio vs Fair Ratio
What is EQTL3's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 16.9x |
| Fair PE Ratio | 13.1x |
Price-To-Earnings vs Fair Ratio: EQTL3 is expensive based on its Price-To-Earnings Ratio (16.9x) compared to the estimated Fair Price-To-Earnings Ratio (13.1x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | R$32.12 | R$43.14 +34.3% | 8.1% | R$50.10 | R$37.77 | n/a | 13 |
| Nov ’25 | R$31.41 | R$43.14 +37.3% | 8.1% | R$50.10 | R$37.77 | n/a | 13 |
| Oct ’25 | R$32.54 | R$42.84 +31.7% | 7.5% | R$50.10 | R$37.77 | n/a | 13 |
| Sep ’25 | R$34.20 | R$42.57 +24.5% | 7.6% | R$50.10 | R$37.77 | n/a | 13 |
| Aug ’25 | R$32.90 | R$40.36 +22.7% | 6.3% | R$44.00 | R$35.00 | n/a | 15 |
| Jul ’25 | R$32.03 | R$39.67 +23.9% | 6.4% | R$43.67 | R$35.00 | n/a | 13 |
| Jun ’25 | R$29.23 | R$39.44 +34.9% | 6.3% | R$43.67 | R$34.00 | n/a | 13 |
| May ’25 | R$30.59 | R$39.39 +28.8% | 6.4% | R$43.67 | R$34.00 | n/a | 14 |
| Apr ’25 | R$31.97 | R$39.75 +24.3% | 6.5% | R$43.67 | R$34.00 | n/a | 14 |
| Mar ’25 | R$33.85 | R$40.03 +18.3% | 7.0% | R$44.00 | R$34.00 | n/a | 14 |
| Feb ’25 | R$35.83 | R$39.56 +10.4% | 6.8% | R$44.00 | R$34.00 | n/a | 14 |
| Jan ’25 | R$35.72 | R$38.48 +7.7% | 9.0% | R$44.00 | R$29.96 | n/a | 14 |
| Dec ’24 | R$34.17 | R$38.13 +11.6% | 8.8% | R$44.00 | R$29.96 | n/a | 14 |
| Nov ’24 | R$32.26 | R$37.14 +15.1% | 9.2% | R$44.00 | R$29.96 | R$31.41 | 13 |
| Oct ’24 | R$32.06 | R$36.19 +12.9% | 10.1% | R$44.00 | R$29.96 | R$32.54 | 13 |
| Sep ’24 | R$31.90 | R$35.64 +11.7% | 10.2% | R$44.00 | R$29.96 | R$34.20 | 13 |
| Aug ’24 | R$33.05 | R$35.49 +7.4% | 10.2% | R$44.00 | R$29.96 | R$32.90 | 13 |
| Jul ’24 | R$32.15 | R$34.42 +7.1% | 7.2% | R$39.00 | R$29.96 | R$32.03 | 13 |
| Jun ’24 | R$27.95 | R$34.26 +22.6% | 7.1% | R$39.00 | R$29.96 | R$29.23 | 13 |
| May ’24 | R$27.34 | R$33.91 +24.0% | 7.9% | R$39.00 | R$29.20 | R$30.59 | 14 |
| Apr ’24 | R$26.96 | R$33.58 +24.5% | 7.9% | R$39.00 | R$29.20 | R$31.97 | 15 |
| Mar ’24 | R$24.89 | R$33.58 +34.9% | 7.9% | R$39.00 | R$29.20 | R$33.85 | 15 |
| Feb ’24 | R$28.00 | R$33.07 +18.1% | 9.0% | R$39.00 | R$28.10 | R$35.83 | 15 |
| Jan ’24 | R$27.02 | R$32.29 +19.5% | 9.9% | R$39.00 | R$26.00 | R$35.72 | 15 |
| Dec ’23 | R$27.37 | R$31.42 +14.8% | 9.7% | R$39.00 | R$26.00 | R$34.17 | 15 |
| Nov ’23 | R$30.00 | R$30.60 +2.0% | 8.1% | R$34.00 | R$26.00 | R$32.26 | 15 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.
Discover undervalued companies
AES
US$9.9b
Operates as a diversified power generation and utility company in the United States and internationally.
A1ES34
US$78.24
7D
-1.4%
1Y
-5.0%
Centrais Elétricas Brasileiras - Eletrobrás
R$81.6b
Through its subsidiaries, engages in the generation, transmission, and commercialization of electricity in Brazil.
ELET3
R$35.50
7D
-0.9%
1Y
-12.9%
Neoenergia
R$23.2b
Generates, transmits, distributes, trades in, and commercializes electric energy in Brazil.
NEOE3
R$19.52
7D
2.5%
1Y
3.5%