Banco Santander (Brasil) S.A. (BSBR) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

BSBR — Fair Value Analysis

Banco Santander (Brasil) S.A.

Current: $5.71Undervalued

Fair Value Range

Bear Case (25th pct.)

$28.23

394.4% vs price

Base Case (Median)

$39.60

593.5% vs price

Bull Case (75th pct.)

$53.34

834.2% vs price

$28.23$39.60$53.34

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$11.66	104.2%	High (40%)
PE Comparable	$33.75	491.0%	Medium (25%)
Growth Trajectory DCF	$77.03	1249.0%	Medium (20%)
Graham Number	$45.45	696.0%	High (80%)

Interpretation

Based on 4 out of 8 methods, BSBR appears undervalued at the current price of $5.71. The base case fair value of $39.60 implies 593.5% 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.