EN DE

Equatorial Pará Distribuidora de Energia S.A (EQPA3) Fair Value & Analysis

Utilities · BR · Market cap R$11.7B

EP Equatorial Pará Distribuidora de Energia S.A EQPA3 · SA
PriceR$5.32
Fair ValueR$11.97
Upside+125.0%
Quality44/100
Watch Equatorial Pará Distribuidora de Energia S.A for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 12.3% net margin
Moderate debt · generates free cash flow
12.34% dividend yield
Ranks above peers (11/14)
Wide moat 71/100
Evidence: High Range R$6.06 – R$15.37 Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 22 days ago

Share price +1.5% over the past month.

Below-average quality, screening 125% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (44/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (R$6.06). The market is more pessimistic than our downside scenario.
  • A fairly wide model range (R$6.06 to R$15.37) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$7.23 R$2.79 Fair Value R$11.97 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range R$2.79 – R$7.23 · fair‑value band R$6.06 – R$15.37 · the R$5.32 price screens below the R$11.97 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Equatorial Pará Distribuidora de Energia S.A (EQPA3) currently trades at R$5.32, while our model-based Fair Value estimate is R$11.97, implying the stock looks roughly 125.0% undervalued today. The Quality Score stands at 44/100 (below-average 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, Equatorial Pará Distribuidora de Energia S.A generated revenue of R$12.5B at a net margin of 12.3%. Revenue grew 11.8% year over year. It earns a return on equity of 28.2%. Net debt stands at R$8.2B. Fundamentals as of Jul 19, 2026

Our scenario range runs from R$6.06 (bear case) to R$15.37 (bull case); at R$5.32, 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 27% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -27% fair-value upside, at 125%, EQPA3 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$4.84 R$10.83 R$20.83 80
Residual Income R$4.15 R$4.92 R$15.26 76
Rev-Margin DCF R$5.68 R$12.62 R$21.43 74
All 26 models by family
DCF Models
FCF DCF R$4.87 R$11.31 R$22.29 38
Owner Earnings R$0.6200 R$3.77 R$9.15 31
5Y Revenue Exit R$5.68 R$12.81 R$22.48 39
5Y EBITDA Exit R$5.92 R$13.30 R$22.47 41
5Y P/E Exit R$5.13 R$11.69 R$19.11 38
10Y Revenue Exit R$5.01 R$11.67 R$21.80 36
10Y EBITDA Exit R$5.49 R$12.02 R$21.79 37
10Y P/E Exit R$4.97 R$10.85 R$19.01 35
Earnings-Based
Graham-Dodd R$4.79 R$21.14 R$28.94 54
Lynch FV R$5.47 R$7.82 R$10.16 50
PEG = 1.0 R$5.47 R$7.82 R$10.16 46
EPV R$6.46 R$8.12 R$9.56 59
Dividend Discount
Gordon GGM R$6.06 R$12.60 R$19.99 70
DDM Multi-Stage R$6.06 R$10.62 R$13.22 61
Multiples
P/E Multiple R$9.51 R$12.68 R$15.85 63
P/S Multiple R$8.98 R$11.97 R$14.97 58
P/B Multiple R$3.17 R$4.23 R$5.29 55
EV/EBIT R$9.56 R$13.91 R$18.26 53
EV/EBITDA R$7.31 R$10.90 R$14.49 54
EV/Revenue R$6.23 R$10.39 R$14.55 43
Asset-Based
NCAV (Graham) R$1.17 R$1.57 R$2.35 50
Growth DCF
Growth DCF R$4.84 R$10.83 R$20.83 80
Rev-Margin DCF R$5.68 R$12.62 R$21.43 74
Economic Profit
Residual Income R$4.15 R$4.92 R$15.26 76
ROIC Compounder R$7.71 R$11.60 R$16.72 72
Growth Earnings
Growth-Adj P/E R$8.28 R$11.83 R$15.37 68

Widest divergence: Growth Earnings (R$11.83) versus Asset-Based (R$1.57). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) R$12.5B
Revenue growth (YoY) +11.8%
Net margin 12.3%
Return on equity 28.2%
Free cash flow R$1.5B FY2025
P/E ratio 7.6
More key figures
Operating margin 22.9%
EPS (TTM) R$0.7000
Dividend yield 12.3%
EPS growth (YoY) -2.2%
Net debt R$8.2B FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 42 · Market factors (momentum, volatility) 42

Profitability 57
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 28
Balance sheet, leverage, solvency risk
Investment 23
Disciplined investing over empire-building
Low Volatility 87
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 24
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

Equatorial Pará Distribuidora de Energia S.A. engages in the distribution of electricity in the state of Pará, Brazil. It serves residential, industrial, commercial, rural, public authority, public lighting service, and public service customers. The company was formerly known as Centrais Elétricas do Pará S.A.

Full company description

Equatorial Pará Distribuidora de Energia S.A. engages in the distribution of electricity in the state of Pará, Brazil. It serves residential, industrial, commercial, rural, public authority, public lighting service, and public service customers. The company was formerly known as Centrais Elétricas do Pará S.A. and changed its name to Equatorial Pará Distribuidora de Energia S.A. in December 2019. The company was founded in 1962 and is headquartered in Belém, Brazil. Equatorial Pará Distribuidora de Energia S.A. is a subsidiary of Equatorial Energia Distribuição S.A.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Equatorial Pará Distribuidora de Energia S.A reported revenue of R$12.2B in FY2025 versus R$8.1B in FY2021, a compound +10.8%/yr. Reported net income was R$1.6B in FY2025, compounding +10.9%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
R$12.2B
Latest YoY
+12.5%
Avg. growth/yr (3Y)
+12.8%
Avg. growth/yr (5Y)
+15.8%
Avg. growth/yr (20Y)
+12.7%
Revenue +10.8%/yr
FY21 R$8.1B
FY22 R$8.5B
FY23 R$10.4B
FY24 R$10.9B
FY25 R$12.2B
Net income +10.9%/yr
FY21 R$1.0B
FY22 R$1.6B
FY23 R$2.2B
FY24 R$2.0B
FY25 R$1.6B

Watch EQPA3: 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). "Equatorial Pará Distribuidora de Energia S.A Fair Value". https://www.fairvalue-calculator.com/stock/EQPA3

Peer Group

Utilities - Regulated Electric · 154 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 44 · Below median
Fair Value upside +125% · Top 25%
Return on equity (TTM) 28% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 12% · Above median
Operating margin (TTM) 23% · Above median
Revenue growth 12% · Above median
Dividend yield (TTM) 12.3% · Top 25%
Debt / equity 1.49× · Higher than 75% of peers

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

P/E (TTM) 7.6× · Cheaper than 75% of peers
P/B 2.26× · Pricier than 75% of peers
P/S (TTM) 0.93× · Cheaper than median
P/FCF 1.6× · Cheaper than median
EV/EBITDA 6.0× · 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 7
FUTURE 59 · sector 32
PAST 100 · sector 39
HEALTH 26 · sector 54
DIVIDEND 100 · sector 56

Insider activity: 40/100

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 Electric stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
NextEra Energy, Inc NEE $88.80 $32.94 -63%
The Southern Company SO $95.61 $61.06 -36%
Duke Energy Corporation DUK $126.11 $97.11 -23%
National Grid plc NGG 61,175 ARS 44,377 ARS -27%
American Electric Power Company AEP $132.50 $79.33 -40%
Dominion Energy, Inc D $70.08 $46.92 -33%
NTPC Limited NTPC ₹341.85 ₹377.16 +10%
CEZ, a. s. CEZ 232.40 PLN 159.33 PLN -31%
Power Grid Corporation POWERGRID ₹283.55 ₹252.77 -11%
China National Nuclear Power Co 601985 ¥8.91 ¥7.69 -14%

Compare Equatorial Pará Distribuidora de 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 Equatorial Pará Distribuidora de Energia S.A (EQPA3) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of R$11.97 versus a price of R$5.32, about +125% (undervalued).
What is the fair value of EQPA3?
Our model-based fair value for Equatorial Pará Distribuidora de Energia S.A is R$11.97 (as of Jul 19, 2026), built from audited fundamentals. The current price is R$5.32.
What is the quality score of EQPA3?
Equatorial Pará Distribuidora de Energia S.A has a Quality Score of 44/100. 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 Equatorial Pará Distribuidora de Energia S.A (EQPA3)?
Equatorial Pará Distribuidora de Energia S.A reported trailing-twelve-month revenue of about R$12.5B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of EQPA3?
The net profit margin of Equatorial Pará Distribuidora de Energia S.A is about 12.3%, meaning it keeps roughly 12.3% of revenue as net income. Based on the latest reported figures.
Does Equatorial Pará Distribuidora de Energia S.A pay a dividend?
Equatorial Pará Distribuidora de Energia S.A currently shows a dividend yield of about 11.11% relative to its recent price (as of Jul 19, 2026).

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 Equatorial Pará Distribuidora de 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.