
Odontoprev SA
BOVESPA:ODPV3

Intrinsic Value
The intrinsic value of one
ODPV3
stock under the Base Case scenario is
9.98
BRL.
Compared to the current market price of 10.92 BRL,
Odontoprev SA
is
Overvalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Odontoprev SA
Fundamental Analysis


Revenue & Expenses Breakdown
Odontoprev SA
Balance Sheet Decomposition
Odontoprev SA
Current Assets | 490.1m |
Cash & Short-Term Investments | 374.3m |
Receivables | 84.1m |
Other Current Assets | 31.7m |
Non-Current Assets | 1.6B |
Long-Term Investments | 545.2m |
PP&E | 52.2m |
Intangibles | 920m |
Other Non-Current Assets | 114.6m |
Free Cash Flow Analysis
Odontoprev SA
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Odontoprev SA
Revenue
|
2.3B
BRL
|
Cost of Revenue
|
-1.5B
BRL
|
Gross Profit
|
783.1m
BRL
|
Operating Expenses
|
-101.3m
BRL
|
Operating Income
|
681.8m
BRL
|
Other Expenses
|
-142.5m
BRL
|
Net Income
|
539.2m
BRL
|
ODPV3 Profitability Score
Profitability Due Diligence
Odontoprev SA's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

Score
Odontoprev SA's profitability score is 73/100. The higher the profitability score, the more profitable the company is.
ODPV3 Solvency Score
Solvency Due Diligence
Odontoprev SA's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Odontoprev SA's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ODPV3 Price Targets Summary
Odontoprev SA
According to Wall Street analysts, the average 1-year price target for
ODPV3
is 12.4 BRL
with a low forecast of 11.11 BRL and a high forecast of 14.7 BRL.
Dividends
Current shareholder yield for ODPV3 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
ODPV3
stock under the Base Case scenario is
9.98
BRL.
Compared to the current market price of 10.92 BRL,
Odontoprev SA
is
Overvalued by 9%.