Simpar (BSP:SIMH3) Intrinsic Value: Projected FCF: R$-128.41 (As of Sep. 06, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BSP:SIMH3 Simpar SA BSP:SIMH3
84 GF Score
Price R$7.72
GF Value R$10.78
Valuation Modestly Undervalued
! 8 Warning Signs
View Full Analysis

What is Simpar Intrinsic Value: Projected FCF?

Simpar BSP:SIMH3 +2.93% 84 Intrinsic Value: Projected FCF is R$-128.41 as of Sep. 06, 2026. GuruFocus rates BSP:SIMH3 with a GF Score™ of 84/100 and a GF Value™ of R$10.78 (Modestly Undervalued). The stock has 8 warning signs investors should review. Among 689 Business Services companies, Simpar ranks worse than 145137.74% on this metric.

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 (2026-09-06), Simpar's Intrinsic Value: Projected FCF is R$-128.41. The stock price of Simpar is R$7.72. Therefore, Simpar's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Simpar's Intrinsic Value: Projected FCF or its related term are showing as below:

BSP:SIMH3's Price-to-Projected-FCF is not ranked *
in the Business Services industry.
Industry Median: 0.87
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Simpar  (BSP:SIMH3) 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.

Simpar's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=7.72/-128.40675591138
=

* 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.


Simpar Intrinsic Value: Projected FCF Related Terms


Simpar Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Simpar'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.

Simpar Intrinsic Value: Projected FCF Chart

Simpar Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial 0.00 0.00 0.00 0.00 -203.13

Simpar Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -188.91 -178.71 -203.13 -181.96 -128.41

BSP:SIMH3 vs URI, SUNB, AER: Intrinsic Value: Projected FCF Comparison

For the Rental & Leasing Services subindustry, Simpar'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.


Simpar Price-to-Projected-FCF vs Business Services Industry

For the Business Services industry and Industrials sector, Simpar's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Simpar's Price-to-Projected-FCF falls into.


BSP:SIMH3
84GF Score
Simpar SA BSP:SIMH3
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Simpar 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 Simpar's Free Cash Flow(6 year avg) = R$-5,360.33.

Simpar'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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*-5360.3256+5887.577*0.8)/583.759
=-128.41

* 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.

What does a Intrinsic Value: Projected FCF of R$-128.41 mean?
Simpar (BSP:SIMH3) has a Intrinsic Value: Projected FCF of R$-128.41 as of Sep. 06, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Simpar and its competitors. According to the industry distribution chart, Simpar ranks #999999 out of 689 companies in the Business Services industry.
Is Simpar's Intrinsic Value: Projected FCF too high?
Simpar's current Intrinsic Value: Projected FCF is R$-128.41. Based on the distribution chart, Simpar ranks #999999 out of 689 companies in the Business Services industry, which is in the bottom quartile relative to peers. Overall, Simpar has a GF Score™ of 84/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Simpar's Intrinsic Value: Projected FCF compare to URI and SUNB?
According to the Business Services industry distribution chart, Simpar ranks #999999 out of 689 companies for Intrinsic Value: Projected FCF. This places Simpar in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.87. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Business Services company?
The median Intrinsic Value: Projected FCF among Business Services companies is 0.87, based on 689 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Simpar and its competitors. For the Business Services industry, the median Intrinsic Value: Projected FCF is 0.87 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Simpar's current Intrinsic Value: Projected FCF is R$-128.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Simpar stock overvalued right now?
Based on GuruFocus' analysis, Simpar (BSP:SIMH3) is currently considered Modestly Undervalued. The stock's GF Value™ is R$10.78, compared to a current price of R$7.72 — trading 28.4% below its estimated fair value. The current Intrinsic Value: Projected FCF is R$-128.41. Simpar's overall GF Score™ is 84/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Simpar (BSP:SIMH3), the current Intrinsic Value: Projected FCF is R$-128.41 as of Sep. 06, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Simpar (BSP:SIMH3) Overvalued in 2026?

Based on GuruFocus' analysis, Simpar stock appears to be undervalued. The current stock price of R$7.72 is trading 28.4% below its estimated GF Value™ of R$10.78. GuruFocus considers Simpar to be Modestly Undervalued.

Key valuation signals for BSP:SIMH3:

  • Intrinsic Value: Projected FCF: R$-128.41
  • GF Value™: R$10.78 vs. price of R$7.72 (28.4% below fair value)
  • GF Score™: 84/100 with 8 warning signs

No single metric tells the full story. See the BSP:SIMH3 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Simpar Business Description

Address Rua Dr. Renato Paes de Barros no 1017, 10th Floor, conjunto 101, Itaim Bibi, Sao Paulo, SP, BRA, 04530-001
Simpar SA is a holding company, through its subsidiaries is engaged in road logistics services; rental and sale of trucks, machinery and equipment; public sector and mixed economy services; dealership of light vehicles; leasing, freight payment and financial services; and car rental of light vehicles. The group operates in seven reportable segments JSL, Movida, Vamos, CS Brasil, CS Infra, Automob, and BBC.
84GF Score

Get the complete analysis for BSP:SIMH3

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

R$7.72
Price
R$10.78
GF Value