Companhia Energética de Minas Gerais logo CIG - Companhia Energética de Minas Gerais

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 3
HOLD 2
SELL 0
STRONG
SELL
0
| PRICE TARGET: $2.10 DETAILS
HIGH: $2.10
LOW: $2.10
MEDIAN: $2.10
CONSENSUS: $2.10
DOWNSIDE: 4.98%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 85% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 64.0% below fair value
Current Price $2.21
Bear Case $5.37 143.0% upside ($5.37 - $2.21) / $2.21 = 143.0% $0.33 × 16x P/E
Fair Value $6.14 177.8% upside ($6.14 - $2.21) / $2.21 = 177.8% $0.33 × 19x P/E
Bull Case $6.91 212.5% upside ($6.91 - $2.21) / $2.21 = 212.5% $0.33 × 21x P/E

Adjust Assumptions

18.5x
0.33$

Key Value Driver

Normalized P/E multiple (19x base case)

Implied Market Multiple 6.7x

Plain-Language Summary

Applying a 19x P/E to adjusted EPS of $0.33, the base-case value is $6.14 per share. DDM cross-check: $126.55.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (5 analysts) $2.10
Analyst Range $2.10 – $2.10
Divergence from AlphaVal 192%

Warnings

Dividend-based valuation: $126.55 (above our primary estimate by 1962%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $2.10 (from 5 analysts). Our estimate is 192% above the consensus -- consider that gap carefully.
Financial statements were converted from BRL into USD using USDBRL at 0.1952 USD per BRL.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples