Companhia Energética de Minas Gerais
Bear Case (25th pct.)
951.3% vs price
Base Case (Median)
1313.0% vs price
Bull Case (75th pct.)
1567.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $54.13 | 2704.7% | High (40%) |
| PE Comparable | $24.10 | 1148.5% | Medium (25%) |
| Graham Number | $19.02 | 885.4% | Medium (40%) |
| EV/EBITDA | $30.43 | 1476.9% | Medium (20%) |
| EV/FCF | $4.59 | 137.8% | Medium (20%) |
| Earnings Power Value | $32.77 | 1598.1% | Medium (50%) |
Based on 6 out of 8 methods, CIG appears undervalued at the current price of $1.93. The base case fair value of $27.27 implies 1313.0% 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.