
Moura Dubeux Engenharia SA
BOVESPA:MDNE3

Intrinsic Value
The intrinsic value of one
MDNE3
stock under the Base Case scenario is
25.18
BRL.
Compared to the current market price of 19.97 BRL,
Moura Dubeux Engenharia SA
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Moura Dubeux Engenharia SA
Fundamental Analysis


Revenue & Expenses Breakdown
Moura Dubeux Engenharia SA
Balance Sheet Decomposition
Moura Dubeux Engenharia SA
Current Assets | 1.8B |
Cash & Short-Term Investments | 415.4m |
Receivables | 672.9m |
Other Current Assets | 759.5m |
Non-Current Assets | 2.1B |
Long-Term Investments | 293.9m |
PP&E | 68.6m |
Intangibles | 4.6m |
Other Non-Current Assets | 1.8B |
Free Cash Flow Analysis
Moura Dubeux Engenharia SA
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Moura Dubeux Engenharia SA
Revenue
|
1.5B
BRL
|
Cost of Revenue
|
-973.8m
BRL
|
Gross Profit
|
511.4m
BRL
|
Operating Expenses
|
-269.8m
BRL
|
Operating Income
|
241.6m
BRL
|
Other Expenses
|
-1.4m
BRL
|
Net Income
|
240.2m
BRL
|
MDNE3 Profitability Score
Profitability Due Diligence
Moura Dubeux Engenharia SA's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Moura Dubeux Engenharia SA's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
MDNE3 Solvency Score
Solvency Due Diligence
Moura Dubeux Engenharia SA's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Score
Moura Dubeux Engenharia SA's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MDNE3 Price Targets Summary
Moura Dubeux Engenharia SA
According to Wall Street analysts, the average 1-year price target for
MDNE3
is 19.13 BRL
with a low forecast of 18.69 BRL and a high forecast of 19.95 BRL.
Dividends
Current shareholder yield for MDNE3 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
MDNE3
stock under the Base Case scenario is
25.18
BRL.
Compared to the current market price of 19.97 BRL,
Moura Dubeux Engenharia SA
is
Undervalued by 21%.