What is Natura &Co Holding S.A. (NTCO)'s fair-value range?

EvidInvest does not publish a fair-value range for Natura &Co Holding S.A. (NTCO). Financials are filed in BRL; our prices are in USD, so these methods need a conversion we do not yet publish. The filed statements, the filing citations and the growth history are all available at https://evidinvest.com/valuation/NTCO. Not investment advice.

How is Natura &Co Holding S.A. (NTCO)'s fair value calculated?

Natura &Co Holding S.A. (NTCO)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples (PE, EV/EBITDA, P/S, P/B) benchmarked against its industry — using data from SEC filings.

What is Natura &Co Holding S.A. (NTCO)'s PE ratio versus its industry?

EvidInvest shows Natura &Co Holding S.A. (NTCO)'s current and historical PE ratio alongside its sector and industry averages, so you can see whether the stock trades at a premium or discount to peers. Full breakdown at https://evidinvest.com/valuation/NTCO.

Fair value · Natura &Co Holding S.A. (NTCO) · updated 2026-10-03 · from 20-F FY2023

Natura &Co Holding trades at $6.60. We are not reading assumptions out of that price: financials are filed in BRL; our prices are in USD, so these methods need a conversion we do not yet publish.

Everything below is unaffected: the filed statements, the filing they came from, and NTCO’s growth history are all as reported.

Check another stock

The filing behind these numbers

Natura &Co Holding S.A.

Revenue: BRL 26.7B
Diluted EPS: BRL 88.15
Free cash flow: BRL -3.1B; operating cash flow − capital expenditure
Diluted shares: 1.38B; weighted average

20-F FY2023 · fiscal year ended 2023-12-31 · filed 2023-12-31

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q3 FY2024 (filed 2024-09-30).

Open the 20-F list on sec.govCIK 1776967

Valuation tool: build your own NTCO range

Fair Value Summary

Daily Price — NTCO

Your range0 of 7 methods

At least two methods need a usable value to draw a range with these inputs.

Range with preset inputs

No preset range for this company yet.

The two ranges are identical because every input sits on a preset.

We don’t tell you what NTCO is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has NTCO’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

Financials are filed in BRL; our prices are in USD, so these methods need a conversion we do not yet publish.

Preset inputs — revenue-driven DCF from the latest filing

Implied by today’s price

Financials are filed in BRL; our prices are in USD, so these methods need a conversion we do not yet publish.

Not solvable from the price — Financials are filed in BRL; our prices are in USD, so these methods need a conversion we do not yet publish. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what NTCO has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)14.33%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $-19,372M · PV terminal $-10,108M · EV $-29,480M · equity $-32,991M

Year	Stage	FCF	Present value
1	Stage 1	$-3,237M	$-2,831M
2	Stage 1	$-3,399M	$-2,600M
3	Stage 1	$-3,569M	$-2,388M
4	Stage 1	$-3,747M	$-2,193M
5	Stage 1	$-3,935M	$-2,014M
6	Stage 2	$-4,033M	$-1,806M
7	Stage 2	$-4,134M	$-1,619M
8	Stage 2	$-4,237M	$-1,451M
9	Stage 2	$-4,343M	$-1,301M
10	Stage 2	$-4,452M	$-1,167M

Inputs from the filing

Financials are filed in BRL; our prices are in USD, so these methods need a conversion we do not yet publish.

Free cash flow: BRL -2.5B; sum of the last four quarters
EBIT: BRL -1.7B; latest annual
Shares: 1.38B
Total debt: BRL 7.3B
Cash: BRL 3.8B
Net debt: BRL 3.5B; debt − cash

20-F FY2023 · period ended 2023-12-31 · filed 2023-12-31 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for NTCO

Loading history...

Natura &Co Holding trades at $6.60. We are not reading assumptions out of that price: financials are filed in BRL; our prices are in USD, so these methods need a conversion we do not yet publish.

The filing behind these numbers

Valuation tool: build your own NTCO range

Daily Price — NTCO

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on NTCO

Compare with peers

Explore

Valuation tool: build your own NTCO range

Daily Price — NTCO

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on NTCO

Compare with peers

Explore