The Discounted Cash Flow (DCF) valuation of Cogna Educacao SA (COGN3.SA) is 3.44 BRL. With the latest stock price at 3.74 BRL, the upside of Cogna Educacao SA based on DCF is -8.1%.
Based on the latest price of 3.74 BRL and our DCF valuation, Cogna Educacao SA (COGN3.SA) is a sell. selling COGN3.SA stocks now will result in a potential gain of 8.1%.
| Range | Selected | |
| WACC / Discount Rate | 13.9% - 16.9% | 15.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.43 - 4.98 | 3.44 |
| Upside | -35.1% - 33.2% | -8.1% |