Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Afya Ltd
Bear Case (25th pct.)
54.5% vs price
Base Case (Median)
87.7% vs price
Bull Case (75th pct.)
129.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $31.31 | 110.0% | High (40%) |
| PE Comparable | $27.88 | 87.0% | Medium (25%) |
| Growth Trajectory DCF | $37.09 | 148.8% | Medium (20%) |
| Graham Number | $18.20 | 22.1% | High (80%) |
| EV/EBITDA | $27.99 | 87.7% | Medium (20%) |
| EV/FCF | $51.08 | 242.6% | Medium (20%) |
| Earnings Power Value | $16.99 | 13.9% | High (70%) |
Based on 7 out of 7 methods, AFYA appears undervalued at the current price of $14.91. The base case fair value of $27.99 implies 87.7% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.