Hidrovias do Brasil S.A (HBSA3) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hidrovias do Brasil S.A stock BRL 5.30, price BRL 3.04, upside +74.5%, quality 41 out of 100. Rating: strongly undervalued. Calculated from audited financials with 13 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 6, 2026.
How to read this chart
60‑month range R$1.73 – R$5.19 · fair‑value band R$3.09 – R$10.08 · the R$3.04 price screens below the R$5.30 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Hidrovias do Brasil in your weekly email
Every Wednesday you see whether Hidrovias do Brasil 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.
Hidrovias do Brasil S.A., together with its subsidiaries, provides integrated logistics solutions for waterways in Brazil and internationally.
Show moreShow less
The company is involved in transportation of goods; construction and operation of ports, cargo terminals, shipyards, workshops, and warehouses; river and sea navigation, coastal navigation, and storage of goods; and provision of logistics services and other related activities.
It also offers maritime transportation, port terminals, and warehousing services. In addition, the company provides cargo storage and lifting, river transport, handling and storage, specialized cargo terminal, leases navigation, and shipping assets, as well as offers financial transactions agency.
It operates four port terminals with 16.7 million tons total loading capacity; and current waterway fleet, which has 484 cargo barges, 24 main tugboats, 7 auxiliary tugboats. Hidrovias do Brasil S.A. was incorporated in 2010 and is headquartered in São Paulo, Brazil.
Stock analysis
Hidrovias do Brasil S.A (HBSA3) currently trades at R$3.04, while our model-based Fair Value estimate is R$5.30, implying the stock looks roughly 43% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of R$6.24 per share, and 9 of the 13 models we run sit above the R$3.04 price.
Bear case: the Earnings-Based group reads lowest at R$1.03, and 4 of the 13 models stay below the price. Data coverage for this calculation is low.
Scenario range: R$3.09 (bear) to R$10.08 (bull), the price of R$3.04 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 41/100 (below-average quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Hidrovias do Brasil S.A reported revenue of R$2.2B in FY2025 versus R$1.1B in FY2021, a compound +19.1%/yr. Reported net income was −R$141M in FY2025.
Key figures
Market cap R$4.1B (≈ $752M) Small · P/S ratio 1.88 · EPS (TTM) R$−0.0400 · Net margin −6.3% · Return on equity 2.2% · Return on assets (EBIT) 3.6% (5-year average) · Operating margin 33.9% · Revenue (TTM) R$2.2B.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (low confidence).
What moves the price
The share trades about 31% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −36% fair-value upside, at 74%, HBSA3 screens cheaper than that median.
Fair Value models
BearR$3.09Fair Value R$5.30BullR$10.08
Price R$3.04 · Upside +74.5%
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.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
EPVR$0.7400R$1.03R$1.2674
FCF DCFR$4.00R$6.24R$12.7973
Growth DCFR$3.63R$6.84R$11.8673
All 13 models by family
DCF Models
FCF DCFR$4.00R$6.24R$12.7973
5Y Revenue ExitR$1.77R$3.57R$7.2866
5Y EBITDA ExitR$4.83R$9.75R$19.3968
10Y Revenue ExitR$2.53R$5.84R$7.4564
10Y EBITDA ExitR$4.49R$11.40R$23.2761
Earnings-Based
EPVR$0.7400R$1.03R$1.2674
Multiples
EV/EBITR$3.74R$5.64R$7.5465
EV/EBITDAR$5.07R$7.41R$9.7567
EV/RevenueR$0.1300R$1.02R$1.9147
Asset-Based
NCAV (Graham)R$0.7700R$1.03R$1.5454
Growth DCF
Growth DCFR$3.63R$6.84R$11.8673
Rev-Margin DCFR$2.08R$4.33R$9.0965
Economic Profit
ROIC CompounderR$0.7400R$1.03R$1.2670
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+65.7%
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.
+8.2%
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.
+8.9%
Start year 2020 (pandemic). Over 10 years: +27.6% a year
Revenue growth 12 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.
+73.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
11.7% (2020) → 27.1% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+13.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+9.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (Brazil: IMF forecast 3.3% a year to 2030, 5.4% from 2016 to 2025) that is about +9.7% a year for the price and +5.6% for the forecasts.
Compare Hidrovias do Brasil S.A 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.Integrated Freight & Logistics · 210 stocks
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). "Hidrovias do Brasil S.A Fair Value". https://www.fairvalue-calculator.com/stock/HBSA3
Frequently asked questions
Is Hidrovias do Brasil S.A (HBSA3) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of R$5.30 versus a price of R$3.04, about +74% upside (undervalued).
What is the fair value of HBSA3?
Our model-based fair value for Hidrovias do Brasil S.A is R$5.30 (as of Nov 6, 2026), built from audited fundamentals. The current price: R$3.04.
What is the quality score of HBSA3?
Hidrovias do Brasil S.A has a Quality Score of 41/100. 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 Hidrovias do Brasil S.A (HBSA3)?
Our model-based price target is the fair value of R$5.30 (as of Nov 6, 2026) from 13 valuation models. Cautious scenario R$3.09, optimistic scenario R$10.08. It is a calculation from audited fundamentals, not an analyst target.
What is the Hidrovias do Brasil S.A stock forecast for 2026?
Our models put fair value at R$5.30, about +74% upside versus a price of R$3.04 (undervalued). Cautious scenario R$3.09, optimistic scenario R$10.08. The calculation is refreshed regularly with new filings.
What is the revenue of Hidrovias do Brasil S.A (HBSA3)?
Hidrovias do Brasil S.A reported trailing-twelve-month revenue of about R$2.2B (latest available figure, as of Nov 6, 2026).
What growth is priced into Hidrovias do Brasil S.A (HBSA3)?
For today's price to be fair in a discounted-cash-flow model, Hidrovias do Brasil S.A would have to grow free cash flow by +13.3 % 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 +8.9 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of HBSA3 use?
Our models discount Hidrovias do Brasil S.A at 12.7 %: a base by market capitalisation (small), damped by beta 0.31, 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 Hidrovias do Brasil S.A that is +13.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.7 %) and the same formula as our fair value.
How much growth has Hidrovias do Brasil S.A (HBSA3) delivered so far?
Over the past 5 years revenue at Hidrovias do Brasil S.A grew +8.9 % a year. The price currently implies free-cash-flow growth of +13.3 % per 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 Hidrovias do Brasil S.A (HBSA3) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Hidrovias do Brasil S.A (+13.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hidrovias do Brasil S.A (HBSA3)?
The free-cash-flow yield on the price is 9.32 %: that much free cash flow Hidrovias do Brasil S.A 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 Hidrovias do Brasil S.A (HBSA3)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hidrovias do Brasil S.A it is R$5.30 per share (as of Nov 6, 2026), against a price of R$3.04. It is the blended result of 13 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Hidrovias do Brasil S.A stock overvalued or undervalued in 2026?
As of Nov 6, 2026, HBSA3 trades below its calculated fair value: price R$3.04, fair value R$5.30, a gap of about +74% (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 HBSA3?
No. The price is what the market pays today (R$3.04); the fair value is what the company's own numbers justify (R$5.30). For Hidrovias do Brasil S.A the two are R$2.26 per share apart. That gap is exactly why we show both numbers side by side.
How much is Hidrovias do Brasil S.A worth?
The market values Hidrovias do Brasil S.A at about R$4.1B (market capitalisation, as of Nov 6, 2026). Per share that is R$3.04; our models calculate a fair value of R$5.30 per share.
What do the bullish and bearish scenarios say about HBSA3?
Our models span a range for Hidrovias do Brasil S.A: cautious scenario R$3.09, base R$5.30, optimistic R$10.08 per share (as of Nov 6, 2026, price R$3.04). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hidrovias do Brasil S.A (HBSA3)?
Balance-sheet figures for Hidrovias do Brasil S.A (as of Nov 6, 2026): return on equity 2.2%, debt of 1.58 per unit of equity. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is HBSA3 from its 52-week high?
Hidrovias do Brasil S.A trades at R$3.04, about 31% below its 52-week high of R$4.38 and 5% above the low of R$2.89 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of R$5.30 is for.
Which stocks are comparable to Hidrovias do Brasil S.A?
From the same area (Industrials) we also value United Parcel Service, Inc, FedEx Corporation, Deutsche Post AG, DSV A/S, 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 Hidrovias do Brasil S.A stock attractive at the current price?
The data as of Nov 6, 2026: price R$3.04, calculated fair value R$5.30 (+74%), Quality Score 41/100, from 13 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 HBSA3 calculated?
We run Hidrovias do Brasil S.A through 13 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of R$5.30 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. Hidrovias do Brasil S.A currently trades 43% 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 Hidrovias do Brasil S.A (HBSA3)?
The closing price on Nov 6, 2026 was R$3.04. Our model-based fair value is R$5.30, about +74% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hidrovias do Brasil S.A right now?
The large discount to fair value meets weak quality (41/100). That raises the risk this is a value trap rather than a bargain. The model range is unusually wide (R$3.09 to R$10.08). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Hidrovias do Brasil S.A
How large is the market capitalisation of Hidrovias do Brasil S.A (HBSA3)?
The market capitalisation of Hidrovias do Brasil S.A is R$4.1B (≈ $752M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Hidrovias do Brasil S.A (HBSA3)?
The price-to-sales ratio of Hidrovias do Brasil S.A is 1.88 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Hidrovias do Brasil S.A (HBSA3)?
Earnings per share at Hidrovias do Brasil S.A are R$−0.0400. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Hidrovias do Brasil S.A (HBSA3)?
The net margin of Hidrovias do Brasil S.A is −6.3% (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 Hidrovias do Brasil S.A (HBSA3)?
The return on equity (ROE) of Hidrovias do Brasil S.A is 2.2% (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 Hidrovias do Brasil S.A (HBSA3)?
On an EBIT basis the return on assets of Hidrovias do Brasil S.A is 3.6% (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 Hidrovias do Brasil S.A (HBSA3)?
The operating margin of Hidrovias do Brasil S.A is 33.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hidrovias do Brasil S.A (HBSA3)?
Revenue at Hidrovias do Brasil S.A is growing +6.7% versus a year earlier (3y avg +8.2%). 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 Hidrovias do Brasil S.A (HBSA3)?
Earnings per share at Hidrovias do Brasil S.A are growing +68.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hidrovias do Brasil S.A (HBSA3) carry?
The net debt of Hidrovias do Brasil S.A is R$2.6B (fiscal year 2025, ≈ 6.9 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 Hidrovias do Brasil S.A in the live analysis
One click puts Hidrovias do Brasil 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 6, 2026