EN DE

Companhia de Gás de São Paulo " COMGÁS (CGAS3) Fair Value & Analysis

Utilities · BR · Market cap R$16.6B

CD Companhia de Gás de São Paulo " COMGÁS CGAS3 · SA
PriceR$124.60
Fair ValueR$210.05
Upside+68.6%
Quality67/100
Watch Companhia de Gás de São Paulo " COMGÁS for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 14.4% net margin
High debt · generates free cash flow
Ranks above peers (9/14)
Wide moat 80/100
Evidence: High Range R$145.48 – R$262.57 Share as image

Fair value as of: Jul 20, 2026

From 25 valuation models · updated 20 days ago

Share price −0.4% over the past month.

A solid business, screening 69% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (R$145.48). The market is more pessimistic than our downside scenario.
  • Solid quality (67/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (R$145.48 to R$262.57) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$143.06 R$72.07 Fair Value R$210.05 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range R$72.07 – R$143.06 · fair‑value band R$145.48 – R$262.57 · the R$124.60 price screens below the R$210.05 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Companhia de Gás de São Paulo " COMGÁS (CGAS3) currently trades at R$124.60, while our model-based Fair Value estimate is R$210.05, implying the stock looks roughly 68.6% undervalued today. The Quality Score stands at 67/100 (solid quality), in the Utilities sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Companhia de Gás de São Paulo " COMGÁS generated revenue of R$10.7B at a net margin of 14.4%. Revenue declined 30.1% year over year. It earns a return on equity of 98.0%. Net debt stands at R$8.3B. Fundamentals as of Jul 20, 2026

Our scenario range runs from R$145.48 (bear case) to R$262.57 (bull case); at R$124.60, the current price sits below 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 14% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -19% fair-value upside, at 69%, CGAS3 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$194.90 R$307.55 R$466.38 80
Residual Income R$39.27 R$48.02 R$273.00 76
Rev-Margin DCF R$127.13 R$217.49 R$319.77 74
All 25 models by family
DCF Models
FCF DCF R$189.74 R$315.00 R$501.86 38
5Y Revenue Exit R$127.13 R$215.13 R$324.30 39
5Y EBITDA Exit R$154.31 R$265.12 R$391.14 41
5Y P/E Exit R$123.45 R$208.35 R$294.69 38
10Y Revenue Exit R$143.24 R$228.04 R$336.04 36
10Y EBITDA Exit R$165.03 R$262.43 R$386.27 37
10Y P/E Exit R$145.48 R$223.38 R$313.79 35
Earnings-Based
Graham-Dodd R$79.35 R$226.38 R$298.35 54
Lynch FV R$46.32 R$66.17 R$86.02 50
PEG = 1.0 R$46.32 R$66.17 R$86.02 46
EPV R$127.64 R$157.60 R$183.82 59
Dividend Discount
Gordon GGM R$82.73 R$172.01 R$272.87 70
DDM Multi-Stage R$82.73 R$131.80 R$180.53 61
Multiples
P/E Multiple R$157.54 R$210.05 R$262.57 63
P/S Multiple R$148.79 R$198.38 R$247.98 58
P/B Multiple R$14.68 R$19.58 R$24.47 55
EV/EBIT R$206.59 R$292.84 R$379.09 53
EV/EBITDA R$159.30 R$229.79 R$300.27 54
EV/Revenue R$100.88 R$166.47 R$232.06 43
Asset-Based
NCAV (Graham) R$5.44 R$7.29 R$10.88 50
Growth DCF
Growth DCF R$194.90 R$307.55 R$466.38 80
Rev-Margin DCF R$127.13 R$217.49 R$319.77 74
Economic Profit
Residual Income R$39.27 R$48.02 R$273.00 76
ROIC Compounder R$137.79 R$182.61 R$231.45 72
Growth Earnings
Growth-Adj P/E R$128.49 R$183.56 R$238.63 68

Widest divergence: DCF Models (R$228.04) versus Asset-Based (R$7.29). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) R$10.7B
Revenue growth (YoY) -30.1%
Net margin 14.4%
Return on equity 98.0%
Free cash flow R$2.9B FY2025
P/E ratio 11.0
More key figures
Operating margin 31.4%
EPS (TTM) R$11.37
EPS growth (YoY) -2.5%
Net debt R$8.3B FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 62 · Market factors (momentum, volatility) 59

Profitability 63
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 94
Earnings quality: real cash, not paper profit
Fin. Strength 23
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 82
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

Companhia de Gás de São Paulo " COMGÁS operates as a piped natural gas distributor in Brazil. The company's concession area covers approximately 180 municipalities in the São Paulo and Greater São Paulo regions. It serves industrial, residential, commercial, automotive, thermogeneration, and cogeneration categories markets.

Full company description

Companhia de Gás de São Paulo " COMGÁS operates as a piped natural gas distributor in Brazil. The company's concession area covers approximately 180 municipalities in the São Paulo and Greater São Paulo regions. It serves industrial, residential, commercial, automotive, thermogeneration, and cogeneration categories markets. The company was formerly known as Companhia Municipal de Gás (Comgás) and changed its name to Companhia de Gás de São Paulo - COMGÁS in 1974. The company was incorporated in 1872 and is headquartered in São Paulo, Brazil. Companhia de Gás de São Paulo " COMGÁS is a subsidiary of Compass Gas e Energia S.A.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Companhia de Gás de São Paulo " COMGÁS reported revenue of R$11.6B in FY2025 versus R$11.7B in FY2021, a compound −0.3%/yr. Reported net income was R$1.5B in FY2025, compounding −7.6%/yr from FY2021.

Growth Quality 91/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
R$11.6B
Avg. growth/yr (3Y)
+9.7%
Avg. growth/yr (5Y)
+10.2%
Avg. growth/yr (21Y)
+10.4%
Revenue −0.3%/yr
FY21 R$11.7B
FY22 R$17.0B
FY23 R$15.2B
FY24 R$15.4B
FY25 R$11.6B
Net income −7.6%/yr
FY21 R$2.1B
FY22 R$1.8B
FY23 R$1.4B
FY24 R$1.8B
FY25 R$1.5B

Watch CGAS3: get an alert when its fair value changes →

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). "Companhia de Gás de São Paulo " COMGÁS Fair Value". https://www.fairvalue-calculator.com/stock/CGAS3

Peer Group

Utilities - Regulated Gas · 104 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 67 · Top 25%
Fair Value upside +69% · Top 25%
Return on equity (TTM) 98% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 31% · Top 25%
Revenue growth -30% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 5.67× · Higher than 75% of peers

Valuation Multiples vs Utilities - Regulated Gas median · lower = cheaper

P/E (TTM) 11.0× · Cheaper than 75% of peers
P/B 11.50× · Pricier than 75% of peers
P/S (TTM) 1.55× · Pricier than median
P/FCF 1.1× · Cheaper than median
EV/EBITDA 6.3× · 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 100 · sector 22
FUTURE 0 · sector 0
PAST 100 · sector 34
HEALTH 0 · sector 85
DIVIDEND 0 · sector 67

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 - Regulated Gas stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Naturgy Energy Group NTGY €28.84 €35.80 +24%
Atmos Energy Corporation ATO $177.68 $85.67 -52%
NiSource Inc NI $47.07 $28.59 -39%
Uniper SE UN0 €42.80 €49.13 +15%
The Hong Kong and China Gas Company 0003 HK$7.03 HK$5.08 -28%
Italgas S.p.A IG €9.98 €8.11 -19%
GAIL (India) Limited GAIL ₹171.71 ₹147.74 -14%
Adani Total Gas Limited ATGL ₹723.90 ₹101.36 -86%
ENN Natural Gas Co 600803 ¥17.30 ¥25.71 +49%
UGI Corporation UGI $35.84 $27.13 -24%

Compare Companhia de Gás de São Paulo " COMGÁS 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 Companhia de Gás de São Paulo " COMGÁS (CGAS3) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of R$210.05 versus a price of R$124.60, about +69% (undervalued).
What is the fair value of CGAS3?
Our model-based fair value for Companhia de Gás de São Paulo " COMGÁS is R$210.05 (as of Jul 20, 2026), built from audited fundamentals. The current price is R$124.60.
What is the quality score of CGAS3?
Companhia de Gás de São Paulo " COMGÁS has a Quality Score of 67/100. 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 Companhia de Gás de São Paulo " COMGÁS (CGAS3)?
Companhia de Gás de São Paulo " COMGÁS reported trailing-twelve-month revenue of about R$10.7B (latest available figure, as of Jul 20, 2026).
What is the net profit margin of CGAS3?
The net profit margin of Companhia de Gás de São Paulo " COMGÁS is about 14.4%, meaning it keeps roughly 14.4% of revenue as net income. 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 Companhia de Gás de São Paulo " COMGÁS 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.