As of 2025-05-15, the Intrinsic Value of Cosan SA (CSAN3.SA) is 17.04 BRL. This CSAN3.SA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 7.97 BRL, the upside of Cosan SA is 113.80%.
The range of the Intrinsic Value is (4.08) - 88.81 BRL
Based on its market price of 7.97 BRL and our intrinsic valuation, Cosan SA (CSAN3.SA) is undervalued by 113.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (15.45) - 40.14 | (2.82) | -135.4% |
| DCF (Growth 10y) | (4.08) - 88.81 | 17.04 | 113.8% |
| Fair Value | -25.30 - -25.30 | -25.30 | -417.39% |
| EPV | (17.81) - (4.56) | (11.18) | -240.3% |
| DDM - Stable | (18.03) - (33.85) | (25.94) | -425.5% |
| DDM - Multi | (16.77) - (25.44) | (20.28) | -354.5% |
| Market Cap (mil) | 14,876.56 |
| Beta | 1.56 |
| Outstanding shares (mil) | 1,866.57 |
| Enterprise Value (mil) | 14,876.56 |
| Market risk premium | 9.50% |
| Cost of Equity | 20.01% |
| Cost of Debt | 16.29% |
| WACC | 15.36% |