Companhia Energética de Brasília - CEB (CEBR3) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Companhia Energética de Brasília - CEB BRL 22.03, price BRL 23.50, upside -6.3%, quality 79 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Companhia Energética de Brasília - CEB for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range R$5.36 – R$34.52 · fair‑value band R$18.11 – R$28.73 · the R$23.50 price screens above the R$22.03 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 23, 2026.
Follow Companhia Energética de Brasília - CEB in your weekly email
Every Wednesday you see whether Companhia Energética de Brasília - CEB is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Companhia Energética de Brasília - CEB, through its subsidiaries, generates and distributes electrical energy and gas in Brazil. The company operates through Power Generation, Commercialization of Electric Energy, Public Lighting, and Others segments.
Show more
Companhia Energética de Brasília - CEB, through its subsidiaries, generates and distributes electrical energy and gas in Brazil. The company operates through Power Generation, Commercialization of Electric Energy, Public Lighting, and Others segments. The company produces electrical energy from hydraulic power plants; distributes piped gas; public lighting services; and provides maintenance and expansion services. It is also involved in the provision of services for the preparation of studies; engineering projects; execution of works for the implementation, expansion, renovation, or maintenance of overhead and underground electricity transmission and distribution networks; and installation of public lighting systems and electrical building. The company was formerly known as Companhia de Eletricidade de Brasília and changed its name to Companhia Energética de Brasília " CEB in 1992. Companhia Energética de Brasília " CEB was founded in 1968 and is headquartered in Brasília, Brazil.
Stock analysis
Companhia Energética de Brasília - CEB (CEBR3) currently trades at R$23.50, while our model-based Fair Value estimate is R$22.03, implying the stock looks roughly 6.7% fairly valued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of R$51.26 per share, and 13 of the 24 models we run sit above the R$23.50 price.
Bear case: the Asset-Based group reads lowest at R$8.50, and 11 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: R$18.11 (bear) to R$28.73 (bull), the price of R$23.50 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 79/100 (high quality), in the Utilities sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Companhia Energética de Brasília - CEB reported revenue of R$510M in FY2025 versus R$343M in FY2021, a compound +10.4%/yr. Reported net income was R$186M in FY2025, compounding −37.9%/yr from FY2021.
Key figures
Market cap R$1.7B (≈ $329M) · P/E ratio 11.2 · P/S ratio 4.08 · EPS (TTM) R$2.22 · Net margin 36.4% · Return on equity 16.6% · Return on assets (EBIT) 15.1% · Operating margin 27.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 32% below its 52-week high and 17% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −34% fair-value upside, at −6%, CEBR3 screens cheaper than that median.
Fair Value models
Bear R$18.11Fair Value R$22.03Bull R$28.73
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (R$1.63 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+45.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+16.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+14.9%
Start year 2020 (pandemic). Over 10 years: −14.4% a year
Revenue growth 19 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in BRL ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in BRL: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+9.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.3%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.9% vs 6%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.52% → 28%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 20.1%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+5.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Brazil: IMF forecast 3.3% a year to 2030, 5.4% from 2016 to 2025) that is about +1.9% a year for the price.
Compare Companhia Energética de Brasília - CEB with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Utilities - Regulated Electric · 159 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score79 · Top 25%
Fair Value upside−6% · Above median
Profitability
Return on equity (TTM)17% · Top 25%
Return on assets5% · Above median
Net margin (TTM)35% · Top 25%
Operating margin (TTM)27% · Top 25%
Growth and dividend
Revenue growth−24% · Bottom 25%
Dividend yield (TTM)22.2% · Top 25%
Valuation Multiplesvs Utilities - Regulated Electric median · lower = cheaper
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). "Companhia Energética de Brasília - CEB Fair Value". https://www.fairvalue-calculator.com/stock/CEBR3
Frequently asked questions
Is Companhia Energética de Brasília - CEB (CEBR3) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of R$22.03 versus a price of R$23.50, about −6% upside (fairly valued).
What is the fair value of CEBR3?
Our model-based fair value for Companhia Energética de Brasília - CEB is R$22.03 (as of Sep 23, 2026), built from audited fundamentals. The current price: R$23.50.
What is the quality score of CEBR3?
Companhia Energética de Brasília - CEB has a Quality Score of 79/100. 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 price target for Companhia Energética de Brasília - CEB (CEBR3)?
Our model-based price target is the fair value of R$22.03 (as of Sep 23, 2026) from 24 valuation models. Cautious scenario R$18.11, optimistic scenario R$28.73. It is a calculation from audited fundamentals, not an analyst target.
What is the Companhia Energética de Brasília - CEB stock forecast for 2026?
Our models put fair value at R$22.03, about −6% upside versus a price of R$23.50 (fairly valued). Cautious scenario R$18.11, optimistic scenario R$28.73. The calculation is refreshed regularly with new filings.
What is the revenue of Companhia Energética de Brasília - CEB (CEBR3)?
Companhia Energética de Brasília - CEB reported trailing-twelve-month revenue of about R$478M (latest available figure, as of Sep 23, 2026).
What growth is priced into Companhia Energética de Brasília - CEB (CEBR3)?
For today's price to be fair in a discounted-cash-flow model, Companhia Energética de Brasília - CEB would have to grow free cash flow by +5.3 % per year for five years (discount rate 12.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +14.9 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of CEBR3 use?
Our models discount Companhia Energética de Brasília - CEB at 12.7 %: a base by market capitalisation (small), damped by beta 0.06, country premium for Brazil. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Companhia Energética de Brasília - CEB that is +5.3 % per year a year over ten years, using the same discount rate (12.7 %) and the same formula as our fair value.
How much growth has Companhia Energética de Brasília - CEB (CEBR3) delivered so far?
Over the past 5 years revenue at Companhia Energética de Brasília - CEB grew +14.9 % a year. The price currently implies +5.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Companhia Energética de Brasília - CEB (CEBR3) growing?
The median revenue growth in the sector is +0.7 % a year. That is the yardstick for the growth priced into Companhia Energética de Brasília - CEB (+5.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Companhia Energética de Brasília - CEB (CEBR3)?
The free-cash-flow yield on the price is 6.67 %: that much free cash flow Companhia Energética de Brasília - CEB produces per unit of market value. When it exceeds the discount rate of our models (12.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Companhia Energética de Brasília - CEB (CEBR3)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Companhia Energética de Brasília - CEB it is R$22.03 per share (as of Sep 23, 2026), against a price of R$23.50. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Companhia Energética de Brasília - CEB stock overvalued or undervalued in 2026?
As of Sep 23, 2026, CEBR3 trades above its calculated fair value: price R$23.50, fair value R$22.03, a gap of about −6% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CEBR3?
No. The price is what the market pays today (R$23.50); the fair value is what the company's own numbers justify (R$22.03). For Companhia Energética de Brasília - CEB the two are R$1.47 per share apart. That gap is exactly why we show both numbers side by side.
How much is Companhia Energética de Brasília - CEB worth?
The market values Companhia Energética de Brasília - CEB at about R$1.7B (market capitalisation, as of Sep 23, 2026). Per share that is R$23.50; our models calculate a fair value of R$22.03 per share.
What do the bullish and bearish scenarios say about CEBR3?
Our models span a range for Companhia Energética de Brasília - CEB: cautious scenario R$18.11, base R$22.03, optimistic R$28.73 per share (as of Sep 23, 2026, price R$23.50). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CEBR3?
Companhia Energética de Brasília - CEB trades at a price-to-earnings ratio of 11.2 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$22.03 is built from several models across several years. Other multiples: PEG 0.9, P/B 1.9, P/S 3.5, EV/EBITDA 10.0.
What is the PEG ratio of CEBR3?
The PEG ratio of Companhia Energética de Brasília - CEB is 0.87 (P/E divided by earnings growth, as of Sep 23, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Companhia Energética de Brasília - CEB (CEBR3)?
Balance-sheet figures for Companhia Energética de Brasília - CEB (as of Sep 23, 2026): return on equity 16.6%. They feed the Quality Score of 79/100, which measures business quality independently of the share price.
How far is CEBR3 from its 52-week high?
Companhia Energética de Brasília - CEB trades at R$23.50, about 32% below its 52-week high of R$34.52 and 17% above the low of R$20.15 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of R$22.03 is for.
Which stocks are comparable to Companhia Energética de Brasília - CEB?
From the same area (Utilities) we also value NextEra Energy, Inc, The Southern Company, Duke Energy Corporation, American Electric Power Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Companhia Energética de Brasília - CEB stock attractive at the current price?
The data as of Sep 23, 2026: price R$23.50, calculated fair value R$22.03 (−6%), Quality Score 79/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CEBR3 calculated?
We run Companhia Energética de Brasília - CEB through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of R$22.03, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0 % above its aggregate fair value. Companhia Energética de Brasília - CEB itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Companhia Energética de Brasília - CEB (CEBR3)?
The closing price on Sep 23, 2026 was R$23.50. Our model-based fair value is R$22.03, about −6% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Companhia Energética de Brasília - CEB right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Companhia Energética de Brasília - CEB (CEBR3) come from?
Earnings per share at Companhia Energética de Brasília - CEB grew +6.8 % a year from 2015 to 2025. Broken into its drivers: revenue per share −19.8 %, EBIT margin +27.2 %, tax rate −1.8 %, residual (interest, one-offs) +6.5 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Companhia Energética de Brasília - CEB
How large is the market capitalisation of Companhia Energética de Brasília - CEB (CEBR3)?
The market capitalisation of Companhia Energética de Brasília - CEB is R$1.7B (≈ $329M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Companhia Energética de Brasília - CEB (CEBR3)?
The price-to-sales ratio of Companhia Energética de Brasília - CEB is 4.08 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Companhia Energética de Brasília - CEB (CEBR3)?
Earnings per share at Companhia Energética de Brasília - CEB are R$2.22 (price ÷ EPS = P/E 11.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Companhia Energética de Brasília - CEB (CEBR3)?
The net margin of Companhia Energética de Brasília - CEB is 36.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Companhia Energética de Brasília - CEB (CEBR3)?
The return on equity (ROE) of Companhia Energética de Brasília - CEB is 16.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Companhia Energética de Brasília - CEB (CEBR3)?
On an EBIT basis the return on assets of Companhia Energética de Brasília - CEB is 15.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Companhia Energética de Brasília - CEB (CEBR3)?
The operating margin of Companhia Energética de Brasília - CEB is 27.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Companhia Energética de Brasília - CEB (CEBR3)?
Revenue at Companhia Energética de Brasília - CEB is growing −23.5% versus a year earlier (3y avg +16.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Companhia Energética de Brasília - CEB (CEBR3)?
Earnings per share at Companhia Energética de Brasília - CEB are growing −37.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Companhia Energética de Brasília - CEB (CEBR3) hold?
Companhia Energética de Brasília - CEB holds more cash than debt, R$425M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Companhia Energética de Brasília - CEB in the live analysis
One click puts Companhia Energética de Brasília - CEB on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
