EN DE

Vibra Energia S.A (VBREY) Fair Value & Analysis

Consumer Cyclical · US · Market cap $7.9B

VE Vibra Energia S.A logo Vibra Energia S.A VBREY · US
Price$13.72
Fair Value$11.15
Upside-18.7%
Quality47/100
Watch Vibra Energia S.A for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 1.6% net margin
Moderate debt · generates free cash flow
2.35% dividend yield
Mixed vs. peers (6/11)
Narrow moat 39/100
Evidence: High Range $8.34 – $13.90 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from $12.77 to $11.15 (−12.7%) since Jun 25, 2026. Share price +8.9% over the past month.

Below-average quality, and screening another 19% overvalued on our models.

What matters now

  • Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from $8.34 (bear) to $13.90 (bull), base $11.15. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 47/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (16 months)

$14.30 $5.18 Fair Value $11.15 Apr 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

16‑month range $5.18 – $14.30 · fair‑value band $8.34 – $13.90 · the $13.72 price screens above the $11.15 fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Vibra Energia S.A (VBREY) currently trades at $13.72, while our model-based Fair Value estimate is $11.15, implying the stock looks roughly 18.7% overvalued today. The Quality Score stands at 47/100 (below-average quality), in the Consumer Cyclical 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, Vibra Energia S.A generated revenue of $192B at a net margin of 1.6%. Revenue grew 7.0% year over year. It earns a return on equity of 14.0%. Net debt stands at $18.7B. Fundamentals as of Jul 22, 2026

Our scenario range runs from $8.34 (bear case) to $13.90 (bull case); at $13.72, the current price sits within 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 4% below its 52-week high and 114% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -24% fair-value upside, at -19%, VBREY 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 $63.78 $102.37 $154.10 80
Residual Income $29.86 $32.72 $41.58 76
Rev-Margin DCF $53.75 $98.70 $148.78 74
All 26 models by family
DCF Models
FCF DCF $61.97 $104.85 $165.52 38
Owner Earnings $11.61 $30.17 31
5Y Revenue Exit $53.75 $97.98 $153.10 39
5Y EBITDA Exit $63.46 $115.69 $174.99 41
5Y P/E Exit $31.95 $58.21 $84.54 38
10Y Revenue Exit $53.65 $93.65 $144.70 36
10Y EBITDA Exit $61.99 $105.51 $160.66 37
10Y P/E Exit $42.55 $67.01 $94.73 35
Earnings-Based
Graham-Dodd $22.56 $61.64 $80.84 54
Lynch FV $12.19 $17.42 $22.64 50
PEG = 1.0 $12.19 $17.42 $22.64 46
EPV $36.05 $46.40 $55.33 59
Dividend Discount
Gordon GGM $22.78 $45.39 $68.73 70
DDM Multi-Stage $22.78 $35.06 $47.56 61
Multiples
P/E Multiple $49.77 $66.35 $82.94 63
P/S Multiple $42.30 $56.40 $70.50 58
P/B Multiple $42.30 $56.40 $70.50 55
EV/EBIT $93.71 $134.77 $175.83 53
EV/EBITDA $76.94 $112.42 $147.89 54
EV/Revenue $53.56 $89.14 $124.73 43
Asset-Based
NCAV (Graham) $17.27 $23.15 $34.55 50
Growth DCF
Growth DCF $63.78 $102.37 $154.10 80
Rev-Margin DCF $53.75 $98.70 $148.78 74
Economic Profit
Residual Income $29.86 $32.72 $41.58 76
ROIC Compounder $36.37 $51.28 $69.05 72
Growth Earnings
Growth-Adj P/E $39.59 $56.55 $73.52 68

Widest divergence: Growth DCF ($98.70) versus Earnings-Based ($17.42). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $192B
Revenue growth (YoY) +7.0%
Net margin 1.6%
Return on equity 14.0%
Free cash flow $5.2B FY2025
P/E ratio 13.3
More key figures
Operating margin 5.4%
EPS (TTM) $0.9900
Dividend yield 2.4%
EPS growth (YoY) +161%
Net debt $18.7B FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 47 · Market factors (momentum, volatility) 73

Profitability 44
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 34
Balance sheet, leverage, solvency risk
Investment 47
Disciplined investing over empire-building
Low Volatility 51
Calm price path (market factor)
Momentum 73
Price trend over the last 3–12 months (market factor)
52W Momentum 96
Distance to the 52-week high (market factor)
Net Issuance 83
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

Vibra Energia S.A. manufactures, processes, distributes, trades in, transports, imports, and exports oil-based products, lubricants, and other fuels. It operates in Gas Station Network, B2B, and Renewable segments. The company markets petroleum-derived fuels, lubricants, vehicular natural gas, biofuels, and convenience products.

Full company description

Vibra Energia S.A. manufactures, processes, distributes, trades in, transports, imports, and exports oil-based products, lubricants, and other fuels. It operates in Gas Station Network, B2B, and Renewable segments. The company markets petroleum-derived fuels, lubricants, vehicular natural gas, biofuels, and convenience products. It also sells fuels and lubricants, and provides associated services to its consumer's market, as well as markets aviation products and services at Brazil's airport facilities. The company was incorporated in 1971 and is based in Rio de Janeiro, Brazil.

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

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

Vibra Energia S.A reported revenue of $189B in FY2025 versus $181B in FY2022, a compound +1.4%/yr. Reported net income was $2.0B in FY2025, compounding +8.8%/yr from FY2022.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$189B
Latest YoY
+9.9%
Avg. growth/yr (3Y)
+1.4%
Revenue +1.4%/yr
FY22 $181B
FY23 $163B
FY24 $172B
FY25 $189B
Net income +8.8%/yr
FY22 $1.5B
FY23 $4.8B
FY24 $6.4B
FY25 $2.0B

VBREY screens 19% overvalued. Compare with Casey's General Stores, Inc →

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). "Vibra Energia S.A Fair Value". https://www.fairvalue-calculator.com/stock/VBREY

Peer Group

Specialty Retail · 221 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 47 · Bottom 25%
Fair Value upside −19% · Below median
Return on equity (TTM) 14% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 2% · Below median
Operating margin (TTM) 5% · Above median
Revenue growth 7% · Above median
Dividend yield (TTM) 2.4% · Below median
Debt / equity 1.03× · Higher than 75% of peers

Valuation Multiples vs Specialty Retail median · lower = cheaper

P/E (TTM) 13.3× · Cheaper than median
P/FCF 1.5× · 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 8 · sector 31
FUTURE 35 · sector 23
PAST 56 · sector 27
HEALTH 49 · sector 94
DIVIDEND 47 · sector 51

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 Specialty Retail stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Casey's General Stores, Inc CASY $827.04 $405.44 -51%
Williams-Sonoma, Inc WSM $222.84 $164.16 -26%
Ulta Beauty, Inc ULTA $479.57 $488.39 +2%
DICK'S Sporting Goods, Inc DKS $208.89 $181.10 -13%
Best Buy Co BBY $83.98 $109.12 +30%
China Tourism Group 601888 ¥52.90 ¥40.40 -24%
Tractor Supply Company TSCO $31.01 $35.52 +15%
Murphy USA Inc MUSA $618.57 $423.35 -32%
Five Below, Inc FIVE $197.71 $117.29 -41%
Taiwan Mobile Co 3045 110.50 TWD 80.98 TWD -27%

Compare Vibra Energia S.A with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Vibra Energia S.A (VBREY) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of $11.15 versus a price of $13.72, about −19% (overvalued).
What is the fair value of VBREY?
Our model-based fair value for Vibra Energia S.A is $11.15 (as of Jul 22, 2026), built from audited fundamentals. The current price is $13.72.
What is the quality score of VBREY?
Vibra Energia S.A has a Quality Score of 47/100. 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 Vibra Energia S.A (VBREY)?
Vibra Energia S.A reported trailing-twelve-month revenue of about $192B (latest available figure, as of Jul 22, 2026).
What is the net profit margin of VBREY?
The net profit margin of Vibra Energia S.A is about 1.6%, meaning it keeps roughly 1.6% of revenue as net income. Based on the latest reported figures.
Does Vibra Energia S.A pay a dividend?
Vibra Energia S.A currently shows a dividend yield of about 2.35% relative to its recent price (as of Jul 22, 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 Vibra 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.