Companhia Paranaense de Energia
BOVESPA:CPLE6
Intrinsic Value
The intrinsic value of one CPLE6 stock under the Base Case scenario is 12.85 BRL. Compared to the current market price of 12.28 BRL, Companhia Paranaense de Energia is Undervalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Companhia Paranaense de Energia
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Companhia Paranaense de Energia
Balance Sheet Decomposition
Companhia Paranaense de Energia
Current Assets | 16.1B |
Receivables | 7.5B |
Other Current Assets | 8.7B |
Non-Current Assets | 44.1B |
Long-Term Investments | 4.2B |
PP&E | 6.4B |
Intangibles | 16.7B |
Other Non-Current Assets | 16.8B |
Free Cash Flow Analysis
Companhia Paranaense de Energia
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Companhia Paranaense de Energia
Revenue
|
23.1B
BRL
|
Cost of Revenue
|
-18B
BRL
|
Gross Profit
|
5.1B
BRL
|
Operating Expenses
|
-701m
BRL
|
Operating Income
|
4.4B
BRL
|
Other Expenses
|
-1.5B
BRL
|
Net Income
|
2.9B
BRL
|
CPLE6 Profitability Score
Profitability Due Diligence
Companhia Paranaense de Energia's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Companhia Paranaense de Energia's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
CPLE6 Solvency Score
Solvency Due Diligence
Companhia Paranaense de Energia's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Score
Companhia Paranaense de Energia's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CPLE6 Price Targets Summary
Companhia Paranaense de Energia
According to Wall Street analysts, the average 1-year price target for CPLE6 is 13.73 BRL with a low forecast of 12.12 BRL and a high forecast of 15.75 BRL.
Dividends
Current shareholder yield for CPLE6 is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one CPLE6 stock under the Base Case scenario is 12.85 BRL.
Compared to the current market price of 12.28 BRL, Companhia Paranaense de Energia is Undervalued by 4%.