Vibra Energia SA
BOVESPA:VBBR3

Watchlist Manager
Vibra Energia SA Logo
Vibra Energia SA
BOVESPA:VBBR3
Watchlist
Price: 20.69 BRL 1.32% Market Closed
Market Cap: 23.2B BRL

Relative Value

The Relative Value of one VBBR3 stock under the Base Case scenario is 42.06 BRL. Compared to the current market price of 20.69 BRL, Vibra Energia SA is Undervalued by 51%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

VBBR3 Relative Value
Base Case
42.06 BRL
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
84
Median 3Y
0.1
Median 5Y
0.1
Industry
0.5
Forward
0.1
vs History
60
vs Industry
61
Median 3Y
6.8
Median 5Y
5.1
Industry
16.9
Forward
9.9
vs History
47
vs Industry
51
Median 3Y
5.6
Median 5Y
5.1
Industry
8.2
vs History
44
vs Industry
49
Median 3Y
4.1
Median 5Y
3.6
Industry
16.5
vs History
80
vs Industry
57
Median 3Y
1.5
Median 5Y
1.6
Industry
1.6
vs History
17
vs Industry
82
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
Forward
0.2
vs History
17
vs Industry
28
Median 3Y
3.9
Median 5Y
3.7
Industry
2.3
vs History
12
vs Industry
44
Median 3Y
7.2
Median 5Y
6.4
Industry
8.3
Forward
6
vs History
17
vs Industry
51
Median 3Y
8.2
Median 5Y
7.3
Industry
12.7
Forward
7.1
vs History
36
vs Industry
46
Median 3Y
8.2
Median 5Y
7.6
Industry
9.5
vs History
30
vs Industry
41
Median 3Y
10.8
Median 5Y
9.1
Industry
13.3
vs History
82
vs Industry
55
Median 3Y
0.9
Median 5Y
1
Industry
1

Multiples Across Competitors

VBBR3 Competitors Multiples
Vibra Energia SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Vibra Energia SA
BOVESPA:VBBR3
23.1B BRL 0.1 3.7 10 11.6
US
O'Reilly Automotive Inc
NASDAQ:ORLY
77.2B USD 4.6 32.5 22.3 25.5
US
Carvana Co
NYSE:CVNA
68.3B USD 4.6 171.5 46.2 57.4
US
Autozone Inc
NYSE:AZO
62B USD 3.3 23.8 16.4 18.9
ZA
Motus Holdings Ltd
JSE:MTH
15.1B Zac 0 0 0 0
TW
Hotai Motor Co Ltd
TWSE:2207
355.4B TWD 1.5 18.8 26.3 69.4
US
Penske Automotive Group Inc
NYSE:PAG
10.8B USD 0.4 11.4 10.7 12
ZA
Super Group Ltd
JSE:SPG
10.4B Zac 0 0 0 0
US
Carmax Inc
NYSE:KMX
9.7B USD 0.4 19.3 55.1 133.5
US
Murphy Usa Inc
NYSE:MUSA
8.6B USD 0.4 17.5 10.7 14.4
US
Lithia Motors Inc
NYSE:LAD
8.2B USD 0.2 9.7 10.8 12.8
P/E Multiple
Earnings Growth PEG
BR
Vibra Energia SA
BOVESPA:VBBR3
Average P/E: 34.2
3.7
-20%
N/A
US
O'Reilly Automotive Inc
NASDAQ:ORLY
32.5
10%
3.2
US
Carvana Co
NYSE:CVNA
171.5
92%
1.9
US
Autozone Inc
NYSE:AZO
23.8
6%
4
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
15%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
18.8
N/A N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.4
2%
5.7
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-33%
N/A
US
Carmax Inc
NYSE:KMX
19.3
19%
1
US
Murphy Usa Inc
NYSE:MUSA
17.5
6%
2.9
US
Lithia Motors Inc
NYSE:LAD
9.7
12%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Vibra Energia SA
BOVESPA:VBBR3
Average EV/EBITDA: 23.2
10
22%
0.5
US
O'Reilly Automotive Inc
NASDAQ:ORLY
22.3
8%
2.8
US
Carvana Co
NYSE:CVNA
46.2
35%
1.3
US
Autozone Inc
NYSE:AZO
16.4
5%
3.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
19%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
26.3
N/A N/A
US
Penske Automotive Group Inc
NYSE:PAG
10.7
2%
5.4
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-22%
N/A
US
Carmax Inc
NYSE:KMX
55.1
44%
1.3
US
Murphy Usa Inc
NYSE:MUSA
10.7
5%
2.1
US
Lithia Motors Inc
NYSE:LAD
10.8
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Vibra Energia SA
BOVESPA:VBBR3
Average EV/EBIT: 39.5
11.6
20%
0.6
US
O'Reilly Automotive Inc
NASDAQ:ORLY
25.5
8%
3.2
US
Carvana Co
NYSE:CVNA
57.4
36%
1.6
US
Autozone Inc
NYSE:AZO
18.9
5%
3.8
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
4%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
69.4
N/A N/A
US
Penske Automotive Group Inc
NYSE:PAG
12
0%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-16%
N/A
US
Carmax Inc
NYSE:KMX
133.5
80%
1.7
US
Murphy Usa Inc
NYSE:MUSA
14.4
6%
2.4
US
Lithia Motors Inc
NYSE:LAD
12.8
8%
1.6