EN DE

Auren Energia S.A (AURE3) Fair Value & Analysis

Utilities · BR · Market cap R$12.9B

AE Auren Energia S.A AURE3 · SA
PriceR$10.81
Fair ValueR$8.99
Upside-16.8%
Quality40/100
Watch Auren Energia S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -9.7% net margin
High debt · generates free cash flow
Trails peers (4/12)
Narrow moat 18/100
Evidence: High Range R$1.80 – R$10.33 Share as image

Fair value as of: Jul 15, 2026

From 13 valuation models · updated 25 days ago

Share price −7.5% over the past month.

Below-average quality, and screening another 17% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (R$10.33). The favourable scenario is already priced in.
  • Weak quality (40/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (R$1.80 to R$10.33). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

R$14.61 R$7.34 Fair Value R$8.99 Mar 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

52‑month range R$7.34 – R$14.61 · fair‑value band R$1.80 – R$10.33 · the R$10.81 price screens above the R$8.99 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Auren Energia S.A (AURE3) currently trades at R$10.81, while our model-based Fair Value estimate is R$8.99, implying the stock looks roughly 16.8% overvalued today. The Quality Score stands at 40/100 (below-average quality), in the Utilities sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Auren Energia S.A generated revenue of R$13.3B at a net margin of -9.7%. Revenue grew 4.1% year over year. It earns a return on equity of -8.8%. Net debt stands at R$20.7B. Fundamentals as of Jul 15, 2026

Our scenario range runs from R$1.80 (bear case) to R$10.33 (bull case); at R$10.81, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 26% below its 52-week high and 23% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -30% fair-value upside, at -17%, AURE3 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF R$1.90 R$17.96 80
Rev-Margin DCF R$9.88 R$37.11 74
Gordon GGM R$2.13 R$4.42 R$7.01 70
All 13 models by family
DCF Models
FCF DCF R$18.12 38
5Y Revenue Exit R$6.42 R$29.68 39
5Y EBITDA Exit R$1.39 R$18.60 R$52.46 41
10Y Revenue Exit R$12.00 R$24.30 36
10Y EBITDA Exit R$24.98 R$71.37 37
Dividend Discount
Gordon GGM R$2.13 R$4.42 R$7.01 70
DDM Multi-Stage R$2.13 R$3.73 R$4.64 61
Multiples
EV/EBIT R$3.16 R$8.41 53
EV/EBITDA R$3.79 R$11.00 R$18.21 54
EV/Revenue R$0.3600 R$5.82 43
Asset-Based
NCAV (Graham) R$5.99 R$8.02 R$11.97 50
Growth DCF
Growth DCF R$1.90 R$17.96 80
Rev-Margin DCF R$9.88 R$37.11 74

Widest divergence: DCF Models (R$12.00) versus Growth DCF (R$1.90). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) R$13.3B
Revenue growth (YoY) +4.1%
Net margin -9.7%
Return on equity -8.8%
Free cash flow R$657M FY2025
Operating margin -3.4%
More key figures
EPS (TTM) R$-1.24
EPS growth (YoY) -96.8%
Net debt R$20.7B FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 40/100

Of which business quality 37 · Market factors (momentum, volatility) 51

Profitability 7
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 31
Earnings quality: real cash, not paper profit
Fin. Strength 14
Balance sheet, leverage, solvency risk
Investment 66
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 90
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Auren Energia S.A. engages in the investment platform for the management, operation, acquisition, development and construction of energy generation, transmission and trading assets in Brazil. The company also operates wind, solar and hydropower generation, as well as in the sale of energy. The company was formerly known as VTRM Energia Participações S.A.

Full company description

Auren Energia S.A. engages in the investment platform for the management, operation, acquisition, development and construction of energy generation, transmission and trading assets in Brazil. The company also operates wind, solar and hydropower generation, as well as in the sale of energy. The company was formerly known as VTRM Energia Participações S.A. and changed its name to Auren Energia S.A. in March 2022. Auren Energia S.A. is headquartered in São Paulo, Brazil.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Auren Energia S.A reported revenue of R$13.2B in FY2025 versus R$2.6B in FY2021, a compound +49.7%/yr. Reported net income was −R$664M in FY2025.

Growth Quality 62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
R$13.2B
Latest YoY
+63.5%
Avg. growth/yr (3Y)
+33.7%
Avg. growth/yr (5Y)
+41.7%
Avg. growth/yr (7Y)
+62.5%
Revenue +49.7%/yr
FY21 R$2.6B
FY22 R$5.5B
FY23 R$6.2B
FY24 R$8.1B
FY25 R$13.2B
Net income
FY21 R$58.7M
FY22 R$2.7B
FY23 −R$318M
FY24 R$251M
FY25 −R$664M

AURE3 screens 17% overvalued. Compare with China Yangtze Power Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Auren Energia S.A Fair Value". https://www.fairvalue-calculator.com/stock/AURE3

Peer Group

Utilities - Renewable · 220 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 40 · Below median
Fair Value upside −17% · Below median
Return on assets 1% · Below median
Net margin (TTM) -10% · Bottom 25%
Operating margin (TTM) -3% · Bottom 25%
Revenue growth 4% · Above median
Debt / equity 1.81× · Higher than 75% of peers

Valuation Multiples vs Utilities - Renewable median · lower = cheaper

P/B 0.20× · Cheaper than 75% of peers
P/S (TTM) 0.19× · Cheaper than 75% of peers
P/FCF 3.8× · Pricier than median
EV/EBITDA 8.1× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 11 · sector 15
FUTURE 21 · sector 0
PAST 0 · sector 12
HEALTH 10 · sector 68
DIVIDEND 0 · sector 48

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Utilities - Renewable stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
China Yangtze Power Co 600900 ¥27.99 ¥25.13 -10%
Ørsted A/S ORSTED kr 149.70 kr 31.40 -79%
Huaneng Lancang River Hydropower Inc 600025 ¥9.81 ¥5.57 -43%
Adani Green Energy Limited ADANIGREEN ₹1,537 ₹170.50 -89%
AXIA Energia SA AXIAP $10.74 $9.65 -10%
VERBUND AG OEWA €58.65 €66.19 +13%
BEP BEP $32.33 $73.35 +127%
BEPUN BEPUN C$44.56 C$10.15 -77%
Fortum Oyj FORTUM €19.89 €13.90 -30%
China Longyuan Power Group 001289 ¥16.21 ¥8.23 -49%

Compare Auren Energia S.A with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Auren Energia S.A (AURE3) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of R$8.99 versus a price of R$10.81, about −17% (overvalued).
What is the fair value of AURE3?
Our model-based fair value for Auren Energia S.A is R$8.99 (as of Jul 15, 2026), built from audited fundamentals. The current price is R$10.81.
What is the quality score of AURE3?
Auren Energia S.A has a Quality Score of 40/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Auren Energia S.A (AURE3)?
Auren Energia S.A reported trailing-twelve-month revenue of about R$13.3B (latest available figure, as of Jul 15, 2026).
What is the net profit margin of AURE3?
The net profit margin of Auren Energia S.A is about -9.7%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Auren Energia S.A and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.