CSN Mineração S.A (CMIN3) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of CSN Mineração S.A stock BRL 6.20, price BRL 5.03, upside +23.3%, quality 50 out of 100. Rating: undervalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 7, 2026.
How to read this chart
60‑month range R$1.95 – R$6.99 · fair‑value band R$4.34 – R$8.06 · the R$5.03 price screens below the R$6.20 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow CSN Mineração in your weekly email
Every Wednesday you see whether CSN Mineração 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.
CSN Mineração S.A. engages in the iron ore mining business in Brazil, Asia, and Europe. The company operates Casa de Pedra, Engenho, and Pires mines. It also operates a hydroelectric power plant. The company was founded in 1913 and is based in São Paulo, Brazil.
Show moreShow less
CSN Mineração S.A. operates as a subsidiary of Companhia Siderúrgica Nacional.
Stock analysis
CSN Mineração S.A (CMIN3) currently trades at R$5.03, while our model-based Fair Value estimate is R$6.20, implying the stock looks roughly 19% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of R$5.13 per share, and 6 of the 16 models we run sit above the R$5.03 price.
Bear case: the Economic Profit group reads lowest at R$4.48, and 10 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: R$4.34 (bear) to R$8.06 (bull), the price of R$5.03 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 50/100 (solid quality), in the Basic Materials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
CSN Mineração S.A reported revenue of R$18.0B in FY2025 versus R$19.0B in FY2021, a compound −1.4%/yr. Reported net income was R$1.6B in FY2025, compounding −28.7%/yr from FY2021.
Key figures
Market cap R$27.3B (≈ $5.0B) Mid · P/E ratio 12.9 · P/S ratio 1.57 · EPS (TTM) R$0.3900 · Dividend yield 7.7% · Net margin 13.4% · Return on equity 28.1% · Return on assets (EBIT) 20.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 68 out of 100 (low confidence).
What moves the price
The share trades about 28% below its 52-week high and 23% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −34% fair-value upside, at 23%, CMIN3 screens cheaper than that median.
Fair Value models
BearR$4.34Fair Value R$6.20BullR$8.06
Price R$5.03 · Upside +23.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (R$0.0034 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. 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.Coverage ⓘCoverage = 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.
Best data coverage
Residual IncomeR$1.50R$1.82R$2.5376
EPVR$5.84R$6.51R$7.0574
ROIC CompounderR$6.12R$7.14R$8.1572
All 16 models by family
Earnings-Based
Graham-DoddR$2.09R$9.13R$12.4964
Lynch FVR$2.35R$3.36R$4.3761
PEG = 1.0R$2.35R$3.36R$4.3757
EPVR$5.84R$6.51R$7.0574
Dividend Discount
Gordon GGMR$2.97R$4.98R$6.4768
DDM Multi-StageR$2.97R$4.72R$5.3667
Multiples
P/E MultipleR$3.92R$5.22R$6.5363
P/S MultipleR$3.78R$5.03R$6.2958
P/B MultipleR$0.9800R$1.31R$1.6455
EV/EBITR$9.67R$12.92R$16.1866
EV/EBITDAR$8.67R$11.58R$14.5067
EV/RevenueR$3.44R$4.95R$6.4653
Asset-Based
NCAV (Graham)R$0.2200R$0.2900R$0.440054
Economic Profit
Residual IncomeR$1.50R$1.82R$2.5376
ROIC CompounderR$6.12R$7.14R$8.1572
Growth Earnings
Growth-Adj P/ER$3.48R$4.97R$6.4667
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.48/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+9.3%
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.
+10.7%
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.
+5.5%
Start year 2020 (pandemic). Over 10 years: +57.2% a year
Revenue growth 10 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.
+57.2%
’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. Basis: EBIT basis. 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.
+3.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−4.7%
Dividend (yield on the price)7.7%
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.−15.9% vs −9.1%, 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.47% → 28%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 4.6%/yr over ~8Y (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.
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.Steel · 410 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score50 · Above median
Fair Value upside+23.3% · Above median
Profitability
Return on equity (12 months)28.1% · Top 25%
Return on assets4.9% · Above median
Net margin (12 months)13.4% · Top 25%
Operating margin (12 months)21.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−10.5% · Bottom 25%
Dividend yield (12 months)7.7% · Top 25%
Balance sheet
Debt / equity1.13× · Highest 25%
Valuation Multiplesvs Steel 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.
Is CSN Mineração S.A (CMIN3) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of R$6.20 versus a price of R$5.03, about +23% upside (undervalued).
What is the fair value of CMIN3?
Our model-based fair value for CSN Mineração S.A is R$6.20 (as of Nov 7, 2026), built from audited fundamentals. The current price: R$5.03.
What is the quality score of CMIN3?
CSN Mineração S.A has a Quality Score of 50/100. 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 CSN Mineração S.A (CMIN3)?
Our model-based price target is the fair value of R$6.20 (as of Nov 7, 2026) from 16 valuation models. Cautious scenario R$4.34, optimistic scenario R$8.06. It is a calculation from audited fundamentals, not an analyst target.
What is the CSN Mineração S.A stock forecast for 2026?
Our models put fair value at R$6.20, about +23% upside versus a price of R$5.03 (undervalued). Cautious scenario R$4.34, optimistic scenario R$8.06. The calculation is refreshed regularly with new filings.
What is the revenue of CSN Mineração S.A (CMIN3)?
CSN Mineração S.A reported trailing-twelve-month revenue of about R$17.4B (latest available figure, as of Nov 7, 2026).
Does CSN Mineração S.A pay a dividend?
CSN Mineração S.A currently shows a dividend yield of 7.67% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of CSN Mineração S.A (CMIN3) and when is the ex-dividend date?
CSN Mineração S.A pays a dividend of R$0.386 per share a year, a dividend yield of 7.7%. The last ex-dividend date was Apr 17, 2026. A dividend has been paid every year since at least 2021. The payout ratio is 99.0% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of CSN Mineração S.A (CMIN3)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For CSN Mineração S.A it is R$6.20 per share (as of Nov 7, 2026), against a price of R$5.03. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is CSN Mineração S.A stock overvalued or undervalued in 2026?
As of Nov 7, 2026, CMIN3 trades below its calculated fair value: price R$5.03, fair value R$6.20, a gap of about +23% (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 CMIN3?
No. The price is what the market pays today (R$5.03); the fair value is what the company's own numbers justify (R$6.20). For CSN Mineração S.A the two are R$1.17 per share apart. That gap is exactly why we show both numbers side by side.
How much is CSN Mineração S.A worth?
The market values CSN Mineração S.A at about R$27.3B (market capitalisation, as of Nov 7, 2026). Per share that is R$5.03; our models calculate a fair value of R$6.20 per share.
What do the bullish and bearish scenarios say about CMIN3?
Our models span a range for CSN Mineração S.A: cautious scenario R$4.34, base R$6.20, optimistic R$8.06 per share (as of Nov 7, 2026, price R$5.03). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CMIN3?
CSN Mineração S.A trades at a price-to-earnings ratio of 12.9 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$6.20 is built from several models across several years. Other multiples: P/B 4.1, P/S 1.6, EV/EBITDA 4.4.
How solid is the balance sheet of CSN Mineração S.A (CMIN3)?
Balance-sheet figures for CSN Mineração S.A (as of Nov 7, 2026): return on equity 28.1%, debt of 1.13 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is CMIN3 from its 52-week high?
CSN Mineração S.A trades at R$5.03, about 28% below its 52-week high of R$6.99 and 23% above the low of R$4.08 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of R$6.20 is for.
Which stocks are comparable to CSN Mineração S.A?
From the same area (Basic Materials) we also value Nucor Corporation, ArcelorMittal S.A, Steel Dynamics, Inc, JSW Steel Limited, 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 CSN Mineração S.A stock attractive at the current price?
The data as of Nov 7, 2026: price R$5.03, calculated fair value R$6.20 (+23%), Quality Score 50/100, from 16 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 CMIN3 calculated?
We run CSN Mineração S.A through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of R$6.20 builds on their evidence-weighted average, 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. CSN Mineração S.A currently trades 19% 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 CSN Mineração S.A (CMIN3)?
The closing price on Nov 6, 2026 was R$5.03. Our model-based fair value is R$6.20, about +23% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with CSN Mineração S.A right now?
Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (R$4.34 to R$8.06) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of CSN Mineração S.A (CMIN3) come from?
Earnings per share at CSN Mineração S.A grew −4.1 % a year from 2015 to 2025. Broken into its drivers: revenue per share +8.2 %, EBIT margin −7.8 %, tax rate −2.7 %, residual (interest, one-offs) −1.1 %. 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 CSN Mineração S.A
How large is the market capitalisation of CSN Mineração S.A (CMIN3)?
The market capitalisation of CSN Mineração S.A is R$27.3B (≈ $5.0B). 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 CSN Mineração S.A (CMIN3)?
The price-to-sales ratio of CSN Mineração S.A is 1.57 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of CSN Mineração S.A (CMIN3)?
Earnings per share at CSN Mineração S.A are R$0.3900 (price ÷ EPS = P/E 12.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of CSN Mineração S.A (CMIN3)?
The dividend yield of CSN Mineração S.A is 7.7% (payout 99.0%). 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 CSN Mineração S.A (CMIN3)?
The net margin of CSN Mineração S.A is 13.4% (last twelve months). 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 CSN Mineração S.A (CMIN3)?
The return on equity (ROE) of CSN Mineração S.A is 28.1% (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 CSN Mineração S.A (CMIN3)?
On an EBIT basis the return on assets of CSN Mineração S.A is 20.5% (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 CSN Mineração S.A (CMIN3)?
The operating margin of CSN Mineração S.A is 21.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at CSN Mineração S.A (CMIN3)?
Revenue at CSN Mineração S.A is growing −10.5% versus a year earlier (3y avg +10.7%). 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 CSN Mineração S.A (CMIN3)?
Earnings per share at CSN Mineração S.A are growing +90.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does CSN Mineração S.A (CMIN3) generate?
The free cash flow of CSN Mineração S.A is −R$471M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does CSN Mineração S.A (CMIN3) carry?
The net debt of CSN Mineração S.A is R$449M (fiscal year 2025). 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 CSN Mineração S.A in the live analysis
One click puts CSN Mineração S.A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026