EN DE

Vale S.A (VALEN) Fair Value & Analysis

Basic Materials · MX · Market cap 1.1T MXN

VS Vale S.A VALEN · MX
Price250.00 MXN
Fair Value139.41 MXN
Upside-44.2%
Quality55/100
Watch Vale S.A for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 7.3% net margin
Moderate debt · generates free cash flow
2.19% dividend yield
Moderate moat 57/100
Evidence: High Range 106.18 MXN – 200.08 MXN Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated today

Fair value updated Aug 13, 2026, revised from 163.17 MXN to 139.41 MXN (−14.6%) since Jul 20, 2026. Share price −3.9% over the past month.

A solid business, but screening 44% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (200.08 MXN). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (106.18 MXN to 200.08 MXN) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

319.30 MXN 97.26 MXN Fair Value 139.41 MXN Sep 2019 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 97.26 MXN – 319.30 MXN · fair‑value band 106.18 MXN – 200.08 MXN · the 250.00 MXN price screens above the 139.41 MXN fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Vale S.A (VALEN) currently trades at 250.00 MXN, while our model-based Fair Value estimate is 139.41 MXN, implying the stock looks roughly 44.2% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Vale S.A generated revenue of 215B MXN at a net margin of 7.3%. Revenue grew 2.7% year over year. It earns a return on equity of 6.8%. Net debt stands at 13.8B MXN. Fundamentals as of Aug 13, 2026

Our scenario range runs from 106.18 MXN (bear case) to 200.08 MXN (bull case); at 250.00 MXN, the current price sits above 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 53% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -32% fair-value upside, at -44%, VALEN screens richer 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 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. Evidence
Highest evidence
Growth DCF 71.53 MXN 121.88 MXN 211.70 MXN 80
Residual Income 118.62 MXN 126.23 MXN 136.91 MXN 76
Rev-Margin DCF 87.65 MXN 165.89 MXN 260.96 MXN 74
All 24 models by family
DCF Models
FCF DCF 65.20 MXN 116.81 MXN 215.87 MXN 38
Owner Earnings 479.19 MXN 705.92 MXN 1,143 MXN 31
5Y Revenue Exit 87.65 MXN 163.17 MXN 273.10 MXN 39
5Y EBITDA Exit 457.64 MXN 804.08 MXN 1,263 MXN 41
5Y P/E Exit 57.41 MXN 110.83 MXN 174.76 MXN 38
10Y Revenue Exit 73.53 MXN 130.03 MXN 191.78 MXN 36
10Y EBITDA Exit 307.87 MXN 535.69 MXN 786.33 MXN 37
10Y P/E Exit 59.40 MXN 96.89 MXN 132.56 MXN 35
Earnings-Based
Graham-Dodd 68.09 MXN 83.12 MXN 93.63 MXN 54
EPV 185.08 MXN 227.64 MXN 265.49 MXN 59
Dividend Discount
Gordon GGM 145.78 MXN 160.27 MXN 182.73 MXN 70
DDM Multi-Stage 145.78 MXN 185.99 MXN 244.30 MXN 61
Multiples
P/E Multiple 127.67 MXN 170.23 MXN 212.61 MXN 63
P/S Multiple 127.67 MXN 170.23 MXN 212.61 MXN 58
P/B Multiple 127.67 MXN 170.23 MXN 212.61 MXN 55
EV/EBIT 450.57 MXN 619.36 MXN 788.32 MXN 53
EV/EBITDA 815.13 MXN 1,106 MXN 1,396 MXN 54
EV/Revenue 115.18 MXN 188.70 MXN 262.41 MXN 43
Asset-Based
NCAV (Graham) 71.35 MXN 95.62 MXN 142.52 MXN 50
Growth DCF
Growth DCF 71.53 MXN 121.88 MXN 211.70 MXN 80
Rev-Margin DCF 87.65 MXN 165.89 MXN 260.96 MXN 74
Economic Profit
Residual Income 118.62 MXN 126.23 MXN 136.91 MXN 76
ROIC Compounder 185.08 MXN 237.60 MXN 295.92 MXN 72
Growth Earnings
Growth-Adj P/E 90.91 MXN 129.85 MXN 168.78 MXN 68

Widest divergence: Multiples (170.23 MXN) versus Earnings-Based (83.12 MXN). Highest evidence: Growth DCF (80).

Notify me when VALEN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 215B MXN
Revenue growth (YoY) +2.7%
Net margin 7.3%
Return on equity 6.8%
Free cash flow 2.8B MXN FY2025
P/E ratio 21.4
More key figures
Operating margin 28.1%
EPS (TTM) 11.66 MXN
Dividend yield 1.9%
EPS growth (YoY) +22.0%
Net debt 13.8B MXN FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 53 · Market factors (momentum, volatility) 55

Profitability 31
Margins and returns on capital today
Quality Growth 19
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 62
Distance to the 52-week high (market factor)
Net Issuance 90
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

Vale S.A., together with its subsidiaries, produces iron ore and nickel in Brazil, Asia, the Middle East, North Africa, Europe, the Americas, and Oceania. The company operates in two segments, Iron Ore Solutions and Vale Base Metals.

Full company description

Vale S.A., together with its subsidiaries, produces iron ore and nickel in Brazil, Asia, the Middle East, North Africa, Europe, the Americas, and Oceania. The company operates in two segments, Iron Ore Solutions and Vale Base Metals. It extracts, produces, and distributes iron ore, iron ore pellets, briquettes, nickel, copper, other ferrous products, and by-products, including gold, silver, cobalt, platinum-group metals, and other base metals, as well as low-carbon critical minerals. The company also operates logistics systems and distribution centers, such as mining complexes, railways, and maritime terminals, ports, and ships; generates energy from hydroelectric, solar, and wind sources; and engages in greenfield mineral exploration. In addition, it is involved in research; and trading activities. The company was formerly known as Companhia Vale do Rio Doce and changed its name to Vale S.A. in May 2009. Vale S.A. was founded in 1942 and is headquartered in Rio De Janeiro, Brazil.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Vale S.A reported revenue of 38.4B MXN in FY2025 versus 54.5B MXN in FY2021, a compound −8.4%/yr. Reported net income was 2.4B MXN in FY2025, compounding −43.1%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
38.4B MXN
Latest YoY
+0.9%
Avg. growth/yr (3Y) 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.
−4.3%
Avg. growth/yr (5Y) 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.
−0.8%
Avg. growth/yr (12Y) 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.
−7.8%
Revenue −8.4%/yr
FY21 54.5B MXN
FY22 43.8B MXN
FY23 41.8B MXN
FY24 38.1B MXN
FY25 38.4B MXN
Net income −43.1%/yr
FY21 22.4B MXN
FY22 18.8B MXN
FY23 8.0B MXN
FY24 6.2B MXN
FY25 2.4B MXN

VALEN screens 44% overvalued. Compare with BHP Group →

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). "Vale S.A Fair Value". https://www.fairvalue-calculator.com/stock/VALEN

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

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 Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHPN 1,425 MXN 745.46 MXN -48%
Rio Tinto Group RIO A$179.43 A$81.76 -54%
Grupo México, S.A. GMEXICOB 222.38 MXN 172.99 MXN -22%
Saudi Arabian Mining Company 1211 58.05 SAR 33.87 SAR -42%
CMOC Group 603993 ¥19.00 ¥19.80 +4%
China Tungsten And Hightech Materials Co 000657 ¥70.43 ¥9.55 -86%
Hindustan Zinc Limited HINDZINC ₹584.60 ₹501.98 -14%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥41.02 ¥10.59 -74%
Boliden AB BOL kr 527.80 kr 461.48 -13%
Western Mining Co 601168 ¥38.36 ¥25.99 -32%

Compare Vale S.A with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Vale S.A (VALEN) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 139.41 MXN versus a price of 250.00 MXN, about −44% (overvalued).
What is the fair value of VALEN?
Our model-based fair value for Vale S.A is 139.41 MXN (as of Aug 13, 2026), built from audited fundamentals. The current price is 250.00 MXN.
What is the quality score of VALEN?
Vale S.A has a Quality Score of 55/100. 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 Vale S.A (VALEN)?
Vale S.A reported trailing-twelve-month revenue of about 215B MXN (latest available figure, as of Aug 13, 2026).
What is the net profit margin of VALEN?
The net profit margin of Vale S.A is about 7.3%, meaning it keeps roughly 7.3% of revenue as net income. Based on the latest reported figures.
Does Vale S.A pay a dividend?
Vale S.A currently shows a dividend yield of about 1.91% relative to its recent price (as of Aug 13, 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 Vale 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.