As of 2025-07-16, the Intrinsic Value of Zenitel SA (ZENT.BR) is 37.42 EUR. This ZENT.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.60 EUR, the upside of Zenitel SA is 46.20%.
The range of the Intrinsic Value is 31.88 - 46.49 EUR
Based on its market price of 25.60 EUR and our intrinsic valuation, Zenitel SA (ZENT.BR) is undervalued by 46.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.88 - 46.49 | 37.42 | 46.2% |
| DCF (Growth 10y) | 34.29 - 49.31 | 40.02 | 56.3% |
| DCF (EBITDA 5y) | 22.76 - 36.48 | 29.20 | 14.1% |
| DCF (EBITDA 10y) | 27.54 - 40.94 | 33.55 | 31.1% |
| Fair Value | 15.30 - 15.30 | 15.30 | -40.24% |
| P/E | 25.67 - 81.08 | 37.19 | 45.3% |
| EV/EBITDA | 24.46 - 51.86 | 34.51 | 34.8% |
| EPV | 36.09 - 47.65 | 41.87 | 63.5% |
| DDM - Stable | 23.62 - 47.87 | 35.75 | 39.6% |
| DDM - Multi | 18.00 - 29.50 | 22.45 | -12.3% |
| Market Cap (mil) | 84.76 |
| Beta | 0.54 |
| Outstanding shares (mil) | 3.31 |
| Enterprise Value (mil) | 63.93 |
| Market risk premium | 5.34% |
| Cost of Equity | 7.91% |
| Cost of Debt | 7.92% |
| WACC | 7.82% |