As of 2026-04-01, the Intrinsic Value of Lojas Renner SA (LREN3.SA) is 8.27 BRL. This LREN3.SA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.89 BRL, the upside of Lojas Renner SA is -44.50%.
The range of the Intrinsic Value is 6.81 - 10.40 BRL
Based on its market price of 14.89 BRL and our intrinsic valuation, Lojas Renner SA (LREN3.SA) is overvalued by 44.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.81 - 10.40 | 8.27 | -44.5% |
| DCF (Growth 10y) | 10.16 - 15.24 | 12.23 | -17.8% |
| DCF (EBITDA 5y) | 8.46 - 10.80 | 9.56 | -35.8% |
| DCF (EBITDA 10y) | 10.49 - 14.05 | 12.12 | -18.6% |
| Fair Value | 23.66 - 23.66 | 23.66 | 58.93% |
| P/E | 21.74 - 34.56 | 27.83 | 86.9% |
| EV/EBITDA | 7.39 - 11.96 | 9.59 | -35.6% |
| EPV | 19.41 - 24.68 | 22.04 | 48.0% |
| DDM - Stable | 5.32 - 9.38 | 7.35 | -50.6% |
| DDM - Multi | 10.26 - 13.68 | 11.71 | -21.4% |
| Market Cap (mil) | 14,992.00 |
| Beta | 1.19 |
| Outstanding shares (mil) | 1,006.85 |
| Enterprise Value (mil) | 16,899.30 |
| Market risk premium | 9.50% |
| Cost of Equity | 18.47% |
| Cost of Debt | 8.67% |
| WACC | 16.76% |