Bradespar S.A. (XBRPO) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Bradespar S.A. €3.03, price €3.10, upside -2.3%, quality 62 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Bradespar S.A. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range €1.46 – €3.84 · fair‑value band €2.32 – €3.87 · the €3.10 price screens above the €3.03 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Bradespar in your weekly email
Every Wednesday you see whether Bradespar 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.
Bradespar S.A., through its interest in VALE, operates as a mining company in the production of iron ore and pellets, and nickel in Brazil. It also produces copper, platinum group metals, gold, cobalt, and silver. The company was founded in 1942 and is headquartered in São Paulo, Brazil.
Stock analysis
Bradespar S.A. (XBRPO) currently trades at €3.10, while our model-based Fair Value estimate is €3.03, implying the stock looks roughly 2.3% fairly valued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of €18.32 per share, and 8 of the 8 models we run sit above the €3.10 price.
Bear case: the Earnings-Based group reads lowest at €11.56, and 0 of the 8 models stay below the price. Evidence for this calculation is medium.
Scenario range: €2.32 (bear) to €3.87 (bull), the price of €3.10 sits inside 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 62/100 (solid quality), in the Financial Services sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Bradespar S.A. reported revenue of R$646M in FY2025 versus R$8.1B in FY2021, a compound −46.9%/yr. Reported net income was R$547M in FY2025, compounding −49.0%/yr from FY2021.
Key figures
Market cap €1.2B · P/E ratio 13.5 · P/S ratio 11.4 · EPS (TTM) €0.2300 · Net margin 84.6% · Return on equity 7.0% · Return on assets −0.8% · EPS growth (YoY) +73.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 113% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −4% fair-value upside, at −2%, XBRPO screens cheaper than that median.
Fair Value models
Bear €2.32Fair Value €3.03Bull €3.87
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.
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
−48.8%
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.
−44.5%
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.
−15.6%
Start year 2020 (pandemic)
’20
’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.
−35.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−35.2%
Dividend (yield on the price)0.0%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+1.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in BRL, Brazil: IMF forecast 3.3% a year to 2030, 5.4% from 2016 to 2025) that is about −2.1% a year for the price.
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.Asset Management · 659 stocks
Beats the industry median on 5/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score64 · Above median
Fair Value upside−2% · Below median
Profitability
Return on equity (TTM)7% · Above median
Return on assets−1% · Bottom 25%
Net margin (TTM)85% · Top 25%
Operating margin (TTM)0% · Bottom 25%
Growth and dividend
Revenue growth0% · Below median
Dividend yield (TTM)70.0% · Top 25%
Valuation Multiplesvs Asset Management median · lower = cheaper
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). "Bradespar S.A. Fair Value". https://www.fairvalue-calculator.com/stock/XBRPO
Frequently asked questions
Is Bradespar S.A. (XBRPO) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of €3.03 versus a price of €3.10, about −2% upside (fairly valued).
What is the fair value of XBRPO?
Our model-based fair value for Bradespar S.A. is €3.03 (as of Sep 23, 2026), built from audited fundamentals. The current price: €3.10.
What is the quality score of XBRPO?
Bradespar S.A. has a Quality Score of 62/100. 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 Bradespar S.A. (XBRPO)?
Our model-based price target is the fair value of €3.03 (as of Sep 23, 2026) from 8 valuation models. Cautious scenario €2.32, optimistic scenario €3.87. It is a calculation from audited fundamentals, not an analyst target.
What is the Bradespar S.A. stock forecast for 2026?
Our models put fair value at €3.03, about −2% upside versus a price of €3.10 (fairly valued). Cautious scenario €2.32, optimistic scenario €3.87. The calculation is refreshed regularly with new filings.
What growth is priced into Bradespar S.A. (XBRPO)?
For today's price to be fair in a discounted-cash-flow model, Bradespar S.A. would have to grow free cash flow by +1.1 % per year for five years (discount rate 11.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -15.6 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of XBRPO use?
Our models discount Bradespar S.A. at 11.1 %: a base by market capitalisation (small), damped by beta 0.55, country premium for Spain. 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 Bradespar S.A. that is +1.1 % per year a year over ten years, using the same discount rate (11.1 %) and the same formula as our fair value.
How much growth has Bradespar S.A. (XBRPO) delivered so far?
Over the past 5 years revenue at Bradespar S.A. grew -15.6 % a year. The price currently implies +1.1 % per year free-cash-flow growth a 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 Bradespar S.A. (XBRPO) growing?
The median revenue growth in the sector is +8.5 % a year. That is the yardstick for the growth priced into Bradespar S.A. (+1.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Bradespar S.A. (XBRPO)?
The free-cash-flow yield on the price is 9.35 %: that much free cash flow Bradespar S.A. produces per unit of market value. When it exceeds the discount rate of our models (11.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Bradespar S.A. (XBRPO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Bradespar S.A. it is €3.03 per share (as of Sep 23, 2026), against a price of €3.10. It is the blended result of 8 valuation models (cash flow, earnings, asset, dividend).
Is Bradespar S.A. stock overvalued or undervalued in 2026?
As of Sep 23, 2026, XBRPO trades above its calculated fair value: price €3.10, fair value €3.03, a gap of about −2% (fairly valued). 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 XBRPO?
No. The price is what the market pays today (€3.10); the fair value is what the company's own numbers justify (€3.03). For Bradespar S.A. the two are €0.0700 per share apart. That gap is exactly why we show both numbers side by side.
How much is Bradespar S.A. worth?
The market values Bradespar S.A. at about €1.2B (market capitalisation, as of Sep 23, 2026). Per share that is €3.10; our models calculate a fair value of €3.03 per share.
What do the bullish and bearish scenarios say about XBRPO?
Our models span a range for Bradespar S.A.: cautious scenario €2.32, base €3.03, optimistic €3.87 per share (as of Sep 23, 2026, price €3.10). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of XBRPO?
Bradespar S.A. trades at a price-to-earnings ratio of 13.5 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €3.03 is built from several models across several years.
How solid is the balance sheet of Bradespar S.A. (XBRPO)?
Balance-sheet figures for Bradespar S.A. (as of Sep 23, 2026): return on equity 7.0%. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is XBRPO from its 52-week high?
Bradespar S.A. trades at €3.10, about 13% below its 52-week high of €3.56 and 113% above the low of €1.46 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of €3.03 is for.
Which stocks are comparable to Bradespar S.A.?
From the same area (Financial Services) we also value Blackstone Inc, Brookfield Corporation, KKR & Co, Apollo Global Management, 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 Bradespar S.A. stock attractive at the current price?
The data as of Sep 23, 2026: price €3.10, calculated fair value €3.03 (−2%), Quality Score 62/100, from 8 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 XBRPO calculated?
We run Bradespar S.A. through 8 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €3.03, 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 14.1 % above its aggregate fair value. Bradespar S.A. itself currently trades above fair value. 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 Bradespar S.A. (XBRPO)?
The closing price on Sep 23, 2026 was €3.10. Our model-based fair value is €3.03, about −2% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Bradespar S.A. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Key figures of Bradespar S.A.
How large is the market capitalisation of Bradespar S.A. (XBRPO)?
The market capitalisation of Bradespar S.A. is €1.2B. 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 Bradespar S.A. (XBRPO)?
The price-to-sales ratio of Bradespar S.A. is 11.4 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Bradespar S.A. (XBRPO)?
Earnings per share at Bradespar S.A. are €0.2300 (price ÷ EPS = P/E 13.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Bradespar S.A. (XBRPO)?
The net margin of Bradespar S.A. is 84.6% (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 Bradespar S.A. (XBRPO)?
The return on equity (ROE) of Bradespar S.A. is 7.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the return on assets of Bradespar S.A. (XBRPO)?
The return on assets (ROA) of Bradespar S.A. is −0.8% (last twelve months). Profit relative to everything the company owns. Harder to inflate than return on equity because debt does not boost it.
How fast are earnings growing at Bradespar S.A. (XBRPO)?
Earnings per share at Bradespar S.A. are growing +73.9% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Bradespar S.A. in the live analysis
One click puts Bradespar S.A. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
