Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Companhiade Eletricidade do Estado da Bahia - COELBA BRL 134, price BRL 46.45, upside +188.9%, quality 45 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Companhiade Eletricidade do Estado da Bahia - COELBA 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 Oct 1, 2026.
How to read this chart
60‑month range R$18.87 – R$49.45 · fair‑value band R$77.98 – R$167.74 · the R$46.45 price screens below the R$134.20 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 1, 2026.
Follow Companhiade Eletricidade do Estado da Bahia - COELBA in your weekly email
Every Wednesday you see whether Companhiade Eletricidade do Estado da Bahia - COELBA 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 de Eletricidade do Estado da Bahia - COELBA engages in the distribution of electricity. The company was founded in 1960 and is headquartered in Salvador, Brazil. Companhia de Eletricidade do Estado da Bahia - COELBA operates as a subsidiary of Iberdrola, S.A.
Stock analysis
Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3) currently trades at R$46.45, while our model-based Fair Value estimate is R$134.20, implying the stock looks roughly 65.4% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of R$168.11 per share, and 24 of the 25 models we run sit above the R$46.45 price.
Bear case: the Asset-Based group reads lowest at R$20.06, and 1 of the 25 models stay below the price. Evidence for this calculation is high.
Scenario range: R$77.98 (bear) to R$167.74 (bull), the price of R$46.45 sits below 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 45/100 (below-average quality), in the Utilities sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Companhiade Eletricidade do Estado da Bahia - COELBA reported revenue of R$18.4B in FY2025 versus R$13.0B in FY2021, a compound +9.1%/yr. Reported net income was R$2.0B in FY2025, compounding +4.0%/yr from FY2021.
Key figures
Market cap R$12.2B (≈ $2.3B) · P/E ratio 8.3 · P/S ratio 0.89 · EPS (TTM) R$5.52 · Dividend yield 12.2% · Net margin 10.6% · Return on equity 17.8% · Return on assets (EBIT) 12.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 6% below its 52-week high and 49% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −31% fair-value upside, at 189%, CEEB3 screens cheaper than that median.
Fair Value models
Bear R$77.98Fair Value R$134.20Bull R$167.74
Price R$46.45 · Upside +188.9%
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.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+11.2%
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.
+14.8%
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.
+10.2%
Start year 2020 (pandemic). Over 10 years: +10.5% a year
Revenue growth 25 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.
+10.4%
’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.
+22.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.9%
Dividend (yield on the price)12.2%
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.9.9% vs 14.4%, slowing
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.17% → 24%
Start year 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+10.0%
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 +6.5% a year for the price.
Compare Companhiade Eletricidade do Estado da Bahia - COELBA 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 · 157 stocks
Beats the industry median on 11/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score45 · Below median
Fair Value upside+188.9% · Top 25%
Profitability
Return on equity (TTM)17.8% · Top 25%
Return on assets7.7% · Top 25%
Net margin (TTM)7.7% · Below median
Operating margin (TTM)22.7% · Above median
Growth and dividend
Revenue growth5.7% · Above median
Dividend yield (TTM)12.2% · Top 25%
Balance sheet
Debt / equity2.29× · Highest 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). "Companhiade Eletricidade do Estado da Bahia - COELBA Fair Value". https://www.fairvalue-calculator.com/stock/CEEB3
Frequently asked questions
Is Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3) overvalued or undervalued?
As of Oct 1, 2026, our model estimates a fair value of R$134.20 versus a price of R$46.45, about +189% upside (undervalued).
What is the fair value of CEEB3?
Our model-based fair value for Companhiade Eletricidade do Estado da Bahia - COELBA is R$134.20 (as of Oct 1, 2026), built from audited fundamentals. The current price: R$46.45.
What is the quality score of CEEB3?
Companhiade Eletricidade do Estado da Bahia - COELBA has a Quality Score of 45/100. 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 Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
Our model-based price target is the fair value of R$134.20 (as of Oct 1, 2026) from 25 valuation models. Cautious scenario R$77.98, optimistic scenario R$167.74. It is a calculation from audited fundamentals, not an analyst target.
What is the Companhiade Eletricidade do Estado da Bahia - COELBA stock forecast for 2026?
Our models put fair value at R$134.20, about +189% upside versus a price of R$46.45 (undervalued). Cautious scenario R$77.98, optimistic scenario R$167.74. The calculation is refreshed regularly with new filings.
What is the revenue of Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
Companhiade Eletricidade do Estado da Bahia - COELBA reported trailing-twelve-month revenue of about R$19.4B (latest available figure, as of Oct 1, 2026).
Does Companhiade Eletricidade do Estado da Bahia - COELBA pay a dividend?
Companhiade Eletricidade do Estado da Bahia - COELBA currently shows a dividend yield of about 12.24% relative to its recent price (as of Oct 1, 2026).
What growth is priced into Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
For today's price to be fair in a discounted-cash-flow model, Companhiade Eletricidade do Estado da Bahia - COELBA would have to grow free cash flow by +10.0 % per year for five years (discount rate 11.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.3 % per year. As of Oct 1, 2026.
What discount rate (WACC) does the fair value of CEEB3 use?
Our models discount Companhiade Eletricidade do Estado da Bahia - COELBA at 11.2 %: a base by market capitalisation (mid), damped by beta 0.15, 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 Companhiade Eletricidade do Estado da Bahia - COELBA that is +10.0 % per year a year over ten years, using the same discount rate (11.2 %) and the same formula as our fair value.
How much growth has Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3) delivered so far?
Over the past 5 years revenue at Companhiade Eletricidade do Estado da Bahia - COELBA grew +10.3 % a year. The price currently implies +10.0 % 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 Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3) growing?
The median revenue growth in the sector is +3.5 % a year. That is the yardstick for the growth priced into Companhiade Eletricidade do Estado da Bahia - COELBA (+10.0 % 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 Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
The free-cash-flow yield on the price is 14.54 %: that much free cash flow Companhiade Eletricidade do Estado da Bahia - COELBA produces per unit of market value. When it exceeds the discount rate of our models (11.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Companhiade Eletricidade do Estado da Bahia - COELBA it is R$134.20 per share (as of Oct 1, 2026), against a price of R$46.45. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Companhiade Eletricidade do Estado da Bahia - COELBA stock overvalued or undervalued in 2026?
As of Oct 1, 2026, CEEB3 trades below its calculated fair value: price R$46.45, fair value R$134.20, a gap of about +189% (undervalued). 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 CEEB3?
No. The price is what the market pays today (R$46.45); the fair value is what the company's own numbers justify (R$134.20). For Companhiade Eletricidade do Estado da Bahia - COELBA the two are R$87.75 per share apart. That gap is exactly why we show both numbers side by side.
How much is Companhiade Eletricidade do Estado da Bahia - COELBA worth?
The market values Companhiade Eletricidade do Estado da Bahia - COELBA at about R$12.2B (market capitalisation, as of Oct 1, 2026). Per share that is R$46.45; our models calculate a fair value of R$134.20 per share.
What do the bullish and bearish scenarios say about CEEB3?
Our models span a range for Companhiade Eletricidade do Estado da Bahia - COELBA: cautious scenario R$77.98, base R$134.20, optimistic R$167.74 per share (as of Oct 1, 2026, price R$46.45). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CEEB3?
Companhiade Eletricidade do Estado da Bahia - COELBA trades at a price-to-earnings ratio of 8.3 (as of Oct 1, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$134.20 is built from several models across several years. Other multiples: PEG 1.2, P/B 1.6, P/S 0.6, EV/EBITDA 5.1.
What is the PEG ratio of CEEB3?
The PEG ratio of Companhiade Eletricidade do Estado da Bahia - COELBA is 1.22 (P/E divided by earnings growth, as of Oct 1, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
Balance-sheet figures for Companhiade Eletricidade do Estado da Bahia - COELBA (as of Oct 1, 2026): return on equity 17.8%, debt of 2.29 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is CEEB3 from its 52-week high?
Companhiade Eletricidade do Estado da Bahia - COELBA trades at R$46.45, about 6% below its 52-week high of R$49.45 and 49% above the low of R$31.28 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of R$134.20 is for.
Which stocks are comparable to Companhiade Eletricidade do Estado da Bahia - COELBA?
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 Companhiade Eletricidade do Estado da Bahia - COELBA stock attractive at the current price?
The data as of Oct 1, 2026: price R$46.45, calculated fair value R$134.20 (+189%), Quality Score 45/100, from 25 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 CEEB3 calculated?
We run Companhiade Eletricidade do Estado da Bahia - COELBA through 25 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$134.20, 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 14.9 % above its aggregate fair value. Companhiade Eletricidade do Estado da Bahia - COELBA currently trades 65 % below its own fair value, and the market average says nothing about that. 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 Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
The closing price on Oct 2, 2026 was R$46.45. Our model-based fair value is R$134.20, about +189% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Companhiade Eletricidade do Estado da Bahia - COELBA right now?
The price is below even our cautious bear case (R$77.98). The market is more pessimistic than our downside scenario. Solid quality (45/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (R$77.98 to R$167.74) leaves room in how you read the outcome.
Where does the earnings growth of Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3) come from?
Earnings per share at Companhiade Eletricidade do Estado da Bahia - COELBA grew +15.9 % a year from 2014 to 2025. Broken into its drivers: revenue per share +7.5 %, EBIT margin +7.5 %, tax rate +0.4 %, residual (interest, one-offs) −0.1 %. 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 Companhiade Eletricidade do Estado da Bahia - COELBA
How large is the market capitalisation of Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
The market capitalisation of Companhiade Eletricidade do Estado da Bahia - COELBA is R$12.2B (≈ $2.3B). 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 Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
The price-to-sales ratio of Companhiade Eletricidade do Estado da Bahia - COELBA is 0.89 (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 Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
Earnings per share at Companhiade Eletricidade do Estado da Bahia - COELBA are R$5.52 (price ÷ EPS = P/E 8.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
The dividend yield of Companhiade Eletricidade do Estado da Bahia - COELBA is 12.2% (payout 103%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
The net margin of Companhiade Eletricidade do Estado da Bahia - COELBA is 10.6% (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 Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
The return on equity (ROE) of Companhiade Eletricidade do Estado da Bahia - COELBA is 17.8% (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 Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
On an EBIT basis the return on assets of Companhiade Eletricidade do Estado da Bahia - COELBA is 12.5% (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 Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
The operating margin of Companhiade Eletricidade do Estado da Bahia - COELBA is 22.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
Revenue at Companhiade Eletricidade do Estado da Bahia - COELBA is growing +5.7% versus a year earlier (3y avg +14.8%). 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 Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3)?
Earnings per share at Companhiade Eletricidade do Estado da Bahia - COELBA are growing −52.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Companhiade Eletricidade do Estado da Bahia - COELBA (CEEB3) carry?
The net debt of Companhiade Eletricidade do Estado da Bahia - COELBA is R$18.0B (fiscal year 2025, ≈ 10.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Companhiade Eletricidade do Estado da Bahia - COELBA in the live analysis
One click puts Companhiade Eletricidade do Estado da Bahia - COELBA 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.
