
Companhia Energetica de Minas Gerais CEMIG
NYSE:CIG.C

Intrinsic Value
The intrinsic value of one
CIG.C
stock under the Base Case scenario is
2.1517
USD.
Compared to the current market price of 2.5688 USD,
Companhia Energetica de Minas Gerais CEMIG
is
Overvalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Companhia Energetica de Minas Gerais CEMIG
Fundamental Analysis


Revenue & Expenses Breakdown
Companhia Energetica de Minas Gerais CEMIG
Balance Sheet Decomposition
Companhia Energetica de Minas Gerais CEMIG
Current Assets | 15.5B |
Receivables | 7.6B |
Other Current Assets | 7.8B |
Non-Current Assets | 48.4B |
Long-Term Investments | 11.7B |
PP&E | 4.1B |
Intangibles | 17.1B |
Other Non-Current Assets | 15.5B |
Free Cash Flow Analysis
Companhia Energetica de Minas Gerais CEMIG
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Companhia Energetica de Minas Gerais CEMIG
Revenue
|
40.6B
BRL
|
Cost of Revenue
|
-32.6B
BRL
|
Gross Profit
|
8B
BRL
|
Operating Expenses
|
-1.5B
BRL
|
Operating Income
|
6.6B
BRL
|
Other Expenses
|
438.2m
BRL
|
Net Income
|
7B
BRL
|
CIG.C Profitability Score
Profitability Due Diligence
Companhia Energetica de Minas Gerais CEMIG's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Companhia Energetica de Minas Gerais CEMIG's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
CIG.C Solvency Score
Solvency Due Diligence
Companhia Energetica de Minas Gerais CEMIG's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
Companhia Energetica de Minas Gerais CEMIG's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CIG.C Price Targets Summary
Companhia Energetica de Minas Gerais CEMIG
According to Wall Street analysts, the average 1-year price target for
CIG.C
is 3.0687 USD
with a low forecast of 2.2723 USD and a high forecast of 3.5159 USD.
Dividends
Current shareholder yield for CIG.C 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
CIG.C
stock under the Base Case scenario is
2.1517
USD.
Compared to the current market price of 2.5688 USD,
Companhia Energetica de Minas Gerais CEMIG
is
Overvalued by 16%.