EN DE

Motiva Infraestrutura de Mobilidade S.A (MOTV3) Fair Value & Analysis

Industrials · BR · Market cap R$29.8B

MI Motiva Infraestrutura de Mobilidade S.A MOTV3 · SA
PriceR$14.49
Fair ValueR$29.18
Upside+101.4%
Quality46/100
Watch Motiva Infraestrutura de Mobilidade S.A for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 17.4% net margin
High debt · negative free cash flow
2.59% dividend yield
Ranks above peers (10/14)
Wide moat 73/100
Evidence: High Range R$20.43 – R$42.81 Share as image

Fair value as of: Jul 17, 2026

From 15 valuation models · updated 23 days ago

Share price +0.2% over the past month.

Below-average quality, screening 101% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (R$20.43). The market is more pessimistic than our downside scenario.
  • Solid quality (46/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (R$20.43 to R$42.81) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$17.55 R$9.20 Fair Value R$29.18 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range R$9.20 – R$17.55 · fair‑value band R$20.43 – R$42.81 · the R$14.49 price screens below the R$29.18 fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Motiva Infraestrutura de Mobilidade S.A (MOTV3) currently trades at R$14.49, while our model-based Fair Value estimate is R$29.18, implying the stock looks roughly 101.4% undervalued today. The Quality Score stands at 46/100 (below-average quality), in the Industrials 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, Motiva Infraestrutura de Mobilidade S.A generated revenue of R$19.3B at a net margin of 17.4%. Revenue grew 12.1% year over year. It earns a return on equity of 20.4%. Net debt stands at R$33.6B. Fundamentals as of Jul 17, 2026

Our scenario range runs from R$20.43 (bear case) to R$42.81 (bull case); at R$14.49, 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 18% below its 52-week high and 23% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 1% fair-value upside, at 101%, MOTV3 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
Residual Income R$10.74 R$14.27 R$61.13 76
ROIC Compounder R$15.83 R$26.89 R$42.20 72
Gordon GGM R$4.45 R$9.25 R$14.68 70
All 15 models by family
Earnings-Based
Graham-Dodd R$11.09 R$47.65 R$65.11 54
Lynch FV R$12.20 R$17.43 R$22.66 50
PEG = 1.0 R$12.20 R$17.43 R$22.66 46
EPV R$13.54 R$18.43 R$22.70 59
Dividend Discount
Gordon GGM R$4.45 R$9.25 R$14.68 70
DDM Multi-Stage R$4.45 R$7.80 R$9.71 61
Multiples
P/E Multiple R$26.91 R$35.88 R$44.85 63
P/S Multiple R$8.44 R$11.25 R$14.06 58
P/B Multiple R$20.79 R$27.73 R$34.66 55
EV/EBIT R$32.48 R$48.57 R$64.65 53
EV/EBITDA R$23.25 R$36.26 R$49.27 54
Asset-Based
NCAV (Graham) R$3.93 R$5.26 R$7.85 50
Economic Profit
Residual Income R$10.74 R$14.27 R$61.13 76
ROIC Compounder R$15.83 R$26.89 R$42.20 72
Growth Earnings
Growth-Adj P/E R$20.98 R$29.97 R$38.96 68

Widest divergence: Multiples (R$35.88) versus Asset-Based (R$5.26). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) R$19.3B
Revenue growth (YoY) +12.1%
Net margin 17.4%
Return on equity 20.4%
Free cash flow −R$3.9B FY2025
P/E ratio 9.5
More key figures
Operating margin 36.9%
EPS (TTM) R$1.47
Dividend yield 2.8%
EPS growth (YoY) +15.0%
Net debt R$33.6B FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 43 · Market factors (momentum, volatility) 56

Profitability 44
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 13
Balance sheet, leverage, solvency risk
Investment 28
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 51
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

Motiva Infraestrutura de Mobilidade S.A. provides infrastructure services for highway, rail, and airport concessions in Brazil. It manages and maintains 36 concessions on highways, airports, and rails. The company was formerly known as CCR S.A. and changed its name to Motiva Infraestrutura de Mobilidade S.A. in April 2025.

Full company description

Motiva Infraestrutura de Mobilidade S.A. provides infrastructure services for highway, rail, and airport concessions in Brazil. It manages and maintains 36 concessions on highways, airports, and rails. The company was formerly known as CCR S.A. and changed its name to Motiva Infraestrutura de Mobilidade S.A. in April 2025. Motiva Infraestrutura de Mobilidade S.A. was incorporated in 1998 and is based in São Paulo, Brazil.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Motiva Infraestrutura de Mobilidade S.A reported revenue of R$18.9B in FY2025 versus R$12.2B in FY2021, a compound +11.4%/yr. Reported net income was R$3.3B in FY2025, compounding +47.4%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
R$18.9B
Avg. growth/yr (3Y)
+21.2%
Avg. growth/yr (5Y)
+15.5%
Avg. growth/yr (19Y)
+13.5%
Revenue +11.4%/yr
FY21 R$12.2B
FY22 R$19.2B
FY23 R$18.9B
FY24 R$21.8B
FY25 R$18.9B
Net income +47.4%/yr
FY21 R$696M
FY22 R$4.1B
FY23 R$1.7B
FY24 R$1.2B
FY25 R$3.3B

Watch MOTV3: 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). "Motiva Infraestrutura de Mobilidade S.A Fair Value". https://www.fairvalue-calculator.com/stock/MOTV3

Peer Group

Infrastructure Operations · 65 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 46 · Below median
Fair Value upside +101% · Top 25%
Return on equity (TTM) 20% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 17% · Above median
Operating margin (TTM) 37% · Above median
Revenue growth 12% · Top 25%
Dividend yield (TTM) 2.6% · Below median
Debt / equity 2.24× · Higher than 75% of peers

Valuation Multiples vs Infrastructure Operations median · lower = cheaper

P/E (TTM) 10.1× · Cheaper than median
P/B 1.89× · Pricier than 75% of peers
P/S (TTM) 1.54× · Cheaper than median
EV/EBITDA 7.1× · Cheaper than median
PEG 0.72× · 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 54
FUTURE 61 · sector 13
PAST 82 · sector 25
HEALTH 0 · sector 69
DIVIDEND 52 · sector 79

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 Infrastructure Operations stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Compare Motiva Infraestrutura de Mobilidade S.A with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Motiva Infraestrutura de Mobilidade S.A (MOTV3) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of R$29.18 versus a price of R$14.49, about +101% (undervalued).
What is the fair value of MOTV3?
Our model-based fair value for Motiva Infraestrutura de Mobilidade S.A is R$29.18 (as of Jul 17, 2026), built from audited fundamentals. The current price is R$14.49.
What is the quality score of MOTV3?
Motiva Infraestrutura de Mobilidade S.A has a Quality Score of 46/100. 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 Motiva Infraestrutura de Mobilidade S.A (MOTV3)?
Motiva Infraestrutura de Mobilidade S.A reported trailing-twelve-month revenue of about R$19.3B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of MOTV3?
The net profit margin of Motiva Infraestrutura de Mobilidade S.A is about 17.4%, meaning it keeps roughly 17.4% of revenue as net income. Based on the latest reported figures.
Does Motiva Infraestrutura de Mobilidade S.A pay a dividend?
Motiva Infraestrutura de Mobilidade S.A currently shows a dividend yield of about 2.77% relative to its recent price (as of Jul 17, 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 Motiva Infraestrutura de Mobilidade 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.