Compass Gas e Energia SA (PASS3) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Compass Gas e Energia SA stock BRL 30.67, price BRL 20.60, upside +48.9%, quality 56 out of 100. Rating: undervalued. Calculated from audited financials with 21 of our 26 valuation models and 37 quality factors, updated daily.
Compass Gas e Energia S.A. engages in distribution and promotion of natural gas in Brazil. The company operates through two operating segments: Gas Distribution and Marketing and Services.
Show moreShow less
It engages in distribution of piped natural gas, origination, commercialization and gas supply infrastructure, as well as the development of solutions aligned with the energy transition, including biomethane projects.
The company serves serves customers in the residential, commercial, industrial, automotive, cogeneration, and thermoelectric generation. The company was founded in 2012 and is based in São Paulo, Brazil. Compass Gas e Energia S.A. is a subsidiary of Cosan Dez Participacoes S. A.
Stock analysis
Compass Gas e Energia SA (PASS3) currently trades at R$20.60, while our model-based Fair Value estimate is R$30.67, implying the stock looks roughly 33% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of R$36.96 per share, and 15 of the 21 models we run sit above the R$20.60 price.
Bear case: the Dividend Discount group reads lowest at R$6.51, and 6 of the 21 models stay below the price. Data coverage for this calculation is medium.
Scenario range: R$20.92 (bear) to R$42.40 (bull), the price of R$20.60 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 56/100 (solid quality), in the Utilities sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Compass Gas e Energia SA reported revenue of R$16.6B in FY2025 versus R$12.3B in FY2021, a compound +7.7%/yr. Reported net income was R$1.3B in FY2025, compounding −7.1%/yr from FY2021.
Key figures
Market cap R$18.6B (≈ $3.4B) Mid · P/E ratio 17.1 · P/S ratio 1.22 · EPS (TTM) R$1.60 · Dividend yield 2.8% · Net margin 7.6% · Return on equity 17.4% · Return on assets (EBIT) 9.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 57 out of 100 (low confidence).
What moves the price
For context, the median of 10 Utilities peers we cover trades at −21% fair-value upside, at 49%, PASS3 screens cheaper than that median.
Fair Value models
BearR$20.92Fair Value R$30.67BullR$42.40
Price R$20.60 · Upside +48.9%
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$0.8821 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
FCF DCFR$19.24R$26.46R$37.5977
Growth DCFR$19.83R$26.54R$36.1776
Residual IncomeR$8.84R$10.60R$13.2173
All 21 models by family
DCF Models
FCF DCFR$19.24R$26.46R$37.5977
5Y Revenue ExitR$21.27R$35.80R$56.8568
5Y EBITDA ExitR$16.98R$28.39R$43.5171
5Y P/E ExitR$13.98R$23.21R$34.3567
10Y Revenue ExitR$19.38R$27.97R$36.9365
10Y EBITDA ExitR$18.05R$24.51R$31.0267
10Y P/E ExitR$16.67R$22.08R$26.9662
Earnings-Based
Graham-DoddR$13.96R$17.06R$19.2065
EPVR$6.37R$8.56R$10.2771
Dividend Discount
Gordon GGMR$6.00R$6.33R$6.8367
DDM Multi-StageR$6.00R$6.69R$7.5465
Multiples
P/E MultipleR$27.72R$36.96R$46.1963
P/S MultipleR$26.18R$34.90R$43.6358
EV/EBITR$34.02R$51.70R$69.3865
EV/EBITDAR$16.21R$27.95R$39.6965
EV/RevenueR$23.88R$42.27R$60.6652
Growth DCF
Growth DCFR$19.83R$26.54R$36.1776
Rev-Margin DCFR$21.27R$36.89R$56.2268
Economic Profit
Residual IncomeR$8.84R$10.60R$13.2173
ROIC CompounderR$6.37R$8.56R$10.5569
Growth Earnings
Growth-Adj P/ER$19.69R$28.14R$36.5865
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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−9.7%
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.
−5.6%
’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. 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.
−5.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−8.1%
Dividend (yield on the price)2.8%
Profit margin 2021 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.16% → 18%
Growth Forecast
Little optimism in the price
The price assumes more growth than the company has delivered so far and less 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).
+11.2%
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.
+14.9%
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 +7.6% a year for the price and +11.3% for the forecasts.
Compare Compass Gas e Energia SA 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.Utilities - Regulated Gas · 107 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside+48.9% · Top 25%
Profitability
Return on equity (12 months)17.4% · Top 25%
Return on assets3.9% · Below median
Net margin (12 months)7.6% · Above median
Operating margin (12 months)21.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−9.2% · Bottom 25%
Dividend yield (12 months)2.8% · Below median
Balance sheet
Debt / equity2.51× · Highest 25%
Valuation Multiplesvs Utilities - Regulated Gas median · lower = cheaper
P/E (12 months)17.1× · Pricier than median
P/B3.48× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (12 months)1.22× · Pricier than median
Price / free cash flow (fiscal year)8.6× · Cheaper than median
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). "Compass Gas e Energia SA Fair Value". https://www.fairvalue-calculator.com/stock/PASS3
Frequently asked questions
Is Compass Gas e Energia SA (PASS3) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of R$30.67 versus a price of R$20.60, about +49% upside (undervalued).
What is the fair value of PASS3?
Our model-based fair value for Compass Gas e Energia SA is R$30.67 (as of Nov 8, 2026), built from audited fundamentals. The current price: R$20.60.
What is the quality score of PASS3?
Compass Gas e Energia SA has a Quality Score of 56/100. 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 Compass Gas e Energia SA (PASS3)?
Our model-based price target is the fair value of R$30.67 (as of Nov 8, 2026) from 21 valuation models. Cautious scenario R$20.92, optimistic scenario R$42.40. It is a calculation from audited fundamentals, not an analyst target.
What is the Compass Gas e Energia SA stock forecast for 2026?
Our models put fair value at R$30.67, about +49% upside versus a price of R$20.60 (undervalued). Cautious scenario R$20.92, optimistic scenario R$42.40. The calculation is refreshed regularly with new filings.
What is the revenue of Compass Gas e Energia SA (PASS3)?
Compass Gas e Energia SA reported trailing-twelve-month revenue of about R$15.2B (latest available figure, as of Nov 8, 2026).
Does Compass Gas e Energia SA pay a dividend?
Compass Gas e Energia SA currently shows a dividend yield of 2.76% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Compass Gas e Energia SA (PASS3) and when is the ex-dividend date?
Compass Gas e Energia SA pays a dividend of R$0.568 per share a year, a dividend yield of 2.8%. The last ex-dividend date was May 5, 2026. The payout ratio is 35.5% of earnings. Free cash flow covers the dividend 6.09 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Compass Gas e Energia SA (PASS3)?
For today's price to be fair in a discounted-cash-flow model, Compass Gas e Energia SA would have to grow free cash flow by +11.2 % per year for five years (discount rate 15.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +7.7 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of PASS3 use?
Our models discount Compass Gas e Energia SA at 15.2 %: a base by market capitalisation (mid), damped by beta 95.15, 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 Compass Gas e Energia SA that is +11.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (15.2 %) and the same formula as our fair value.
How much growth has Compass Gas e Energia SA (PASS3) delivered so far?
Over the past 4 years revenue at Compass Gas e Energia SA grew +7.7 % a year. The price currently implies free-cash-flow growth of +11.2 % 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 Compass Gas e Energia SA (PASS3) growing?
The median revenue growth in the sector is +4.5 % a year. That is the yardstick for the growth priced into Compass Gas e Energia SA (+11.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Compass Gas e Energia SA (PASS3)?
The free-cash-flow yield on the price is 15.35 %: that much free cash flow Compass Gas e Energia SA produces per unit of market value. When it exceeds the discount rate of our models (15.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Compass Gas e Energia SA (PASS3)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Compass Gas e Energia SA it is R$30.67 per share (as of Nov 8, 2026), against a price of R$20.60. It is the blended result of 21 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is Compass Gas e Energia SA stock overvalued or undervalued in 2026?
As of Nov 8, 2026, PASS3 trades below its calculated fair value: price R$20.60, fair value R$30.67, a gap of about +49% (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 PASS3?
No. The price is what the market pays today (R$20.60); the fair value is what the company's own numbers justify (R$30.67). For Compass Gas e Energia SA the two are R$10.07 per share apart. That gap is exactly why we show both numbers side by side.
How much is Compass Gas e Energia SA worth?
The market values Compass Gas e Energia SA at about R$18.6B (market capitalisation, as of Nov 8, 2026). Per share that is R$20.60; our models calculate a fair value of R$30.67 per share.
What do the bullish and bearish scenarios say about PASS3?
Our models span a range for Compass Gas e Energia SA: cautious scenario R$20.92, base R$30.67, optimistic R$42.40 per share (as of Nov 8, 2026, price R$20.60). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PASS3?
Compass Gas e Energia SA trades at a price-to-earnings ratio of 17.1 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$30.67 is built from several models across several years. Other multiples: P/B 3.5, P/S 1.2, EV/EBITDA 5.9.
How solid is the balance sheet of Compass Gas e Energia SA (PASS3)?
Balance-sheet figures for Compass Gas e Energia SA (as of Nov 8, 2026): return on equity 17.4%, debt of 2.51 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
Which stocks are comparable to Compass Gas e Energia SA?
From the same area (Utilities) we also value Naturgy Energy Group, Atmos Energy Corporation, Snam S.p.A, NiSource Inc, 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 Compass Gas e Energia SA stock attractive at the current price?
The data as of Nov 8, 2026: price R$20.60, calculated fair value R$30.67 (+49%), Quality Score 56/100, from 21 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 PASS3 calculated?
We run Compass Gas e Energia SA through 21 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of R$30.67 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. Compass Gas e Energia SA currently trades 33% 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 Compass Gas e Energia SA (PASS3)?
The closing price on Nov 6, 2026 was R$20.60. Our model-based fair value is R$30.67, about +49% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Compass Gas e Energia SA right now?
Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (R$20.92 to R$42.40) leaves room in how you read the outcome.
Key figures of Compass Gas e Energia SA
How large is the market capitalisation of Compass Gas e Energia SA (PASS3)?
The market capitalisation of Compass Gas e Energia SA is R$18.6B (≈ $3.4B). 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 Compass Gas e Energia SA (PASS3)?
The price-to-sales ratio of Compass Gas e Energia SA is 1.22 (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 Compass Gas e Energia SA (PASS3)?
Earnings per share at Compass Gas e Energia SA are R$1.60 (price ÷ EPS = P/E 17.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Compass Gas e Energia SA (PASS3)?
The dividend yield of Compass Gas e Energia SA is 2.8% (payout 35.5%). 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 Compass Gas e Energia SA (PASS3)?
The net margin of Compass Gas e Energia SA is 7.6% (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 Compass Gas e Energia SA (PASS3)?
The return on equity (ROE) of Compass Gas e Energia SA is 17.4% (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 Compass Gas e Energia SA (PASS3)?
On an EBIT basis the return on assets of Compass Gas e Energia SA is 9.8% (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 Compass Gas e Energia SA (PASS3)?
The operating margin of Compass Gas e Energia SA is 21.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Compass Gas e Energia SA (PASS3)?
Revenue at Compass Gas e Energia SA is growing −9.2% versus a year earlier (3y avg −5.6%). 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 Compass Gas e Energia SA (PASS3)?
Earnings per share at Compass Gas e Energia SA are growing −27.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Compass Gas e Energia SA (PASS3) carry?
The net debt of Compass Gas e Energia SA is R$11.9B (fiscal year 2025, ≈ 5.5 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 Compass Gas e Energia SA in the live analysis
One click puts Compass Gas e Energia SA on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026