GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Regulated » Cia Paranaense De Energia Copel (BSP:CPLE3) » Definitions » Intrinsic Value: Projected FCF

Cia Paranaense De Energia Copel (BSP:CPLE3) Intrinsic Value: Projected FCF : R$15.42 (As of Jun. 15, 2025)


View and export this data going back to 2007. Start your Free Trial

What is Cia Paranaense De Energia Copel Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-06-15), Cia Paranaense De Energia Copel's Intrinsic Value: Projected FCF is R$15.42. The stock price of Cia Paranaense De Energia Copel is R$11.56. Therefore, Cia Paranaense De Energia Copel's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

The historical rank and industry rank for Cia Paranaense De Energia Copel's Intrinsic Value: Projected FCF or its related term are showing as below:

BSP:CPLE3' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.46   Med: 0.76   Max: 1.44
Current: 0.75

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Cia Paranaense De Energia Copel was 1.44. The lowest was 0.46. And the median was 0.76.

BSP:CPLE3's Price-to-Projected-FCF is ranked better than
62.71% of 354 companies
in the Utilities - Regulated industry
Industry Median: 1 vs BSP:CPLE3: 0.75

Cia Paranaense De Energia Copel Intrinsic Value: Projected FCF Historical Data

The historical data trend for Cia Paranaense De Energia Copel's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Cia Paranaense De Energia Copel Intrinsic Value: Projected FCF Chart

Cia Paranaense De Energia Copel Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 8.01 10.99 12.73 14.46 14.80

Cia Paranaense De Energia Copel Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 15.45 16.02 16.42 14.80 15.42

Competitive Comparison of Cia Paranaense De Energia Copel's Intrinsic Value: Projected FCF

For the Utilities - Regulated Electric subindustry, Cia Paranaense De Energia Copel's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Cia Paranaense De Energia Copel's Price-to-Projected-FCF Distribution in the Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Cia Paranaense De Energia Copel's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Cia Paranaense De Energia Copel's Price-to-Projected-FCF falls into.


;
;

Cia Paranaense De Energia Copel Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Cia Paranaense De Energia Copel's Free Cash Flow(6 year avg) = R$2,601.87.

Cia Paranaense De Energia Copel's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*2601.86704+26272.206*0.8)/2969.289
=15.42

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Cia Paranaense De Energia Copel  (BSP:CPLE3) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Cia Paranaense De Energia Copel's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=11.56/15.420679437654
=0.75

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Cia Paranaense De Energia Copel Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Cia Paranaense De Energia Copel's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Cia Paranaense De Energia Copel Business Description

Address
Rua Jose Izidoro Biazetto, 158, Bloco A, Mossungue, Curitiba, PR, BRA, 81200-240
Cia Paranaense De Energia Copel is engaged in the areas of generation, transmission, commercialization and distribution of energy. It operates a comprehensive and effective electrical system with its own generating plants, transmission lines, substations, electrical lines and grids of the distribution system. The company's reportable segments include Power generation and transmission, Power distribution, GAS, Power sale, Services, and Holding. The majority of its revenue is generated from the Power generation and transmission segment under which it produces electricity from hydraulic, wind, and thermal projects and provides services of transmission and transformation of electric power and other related services.

Cia Paranaense De Energia Copel Headlines

No Headlines