CVC Brasil Operadora e Agencia de Viagens (BSP:CVCB3) Beneish M-Score: -3.09 (As of Jun. 26, 2026)


BSP:CVCB3 CVC Brasil Operadora e Agencia de Viagens SA BSP:CVCB3
56 GF Score
Price R$1.42
GF Value R$1.99
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is CVC Brasil Operadora e Agencia de Viagens Beneish M-Score?

CVC Brasil Operadora e Agencia de Viagens BSP:CVCB3 56 Beneish M-Score is -3.09 as of Jun. 26, 2026. GuruFocus rates BSP:CVCB3 with a GF Score™ of 56/100 and a GF Value™ of R$1.99 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 824 Travel & Leisure companies, CVC Brasil Operadora e Agencia de Viagens ranks better than 81.31% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -3.09 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for CVC Brasil Operadora e Agencia de Viagens's Beneish M-Score or its related term are showing as below:

BSP:CVCB3' s Beneish M-Score Range Over the Past 10 Years
Min: -6.21   Med: -2.47   Max: -1.07
Current: -3.09

During the past 13 years, the highest Beneish M-Score of CVC Brasil Operadora e Agencia de Viagens was -1.07. The lowest was -6.21. And the median was -2.47.


CVC Brasil Operadora e Agencia de Viagens Beneish M-Score Historical Data

* Premium members only.

The historical data trend for CVC Brasil Operadora e Agencia de Viagens's Beneish M-Score 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.

CVC Brasil Operadora e Agencia de Viagens Beneish M-Score Chart

CVC Brasil Operadora e Agencia de Viagens Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.84 -3.18 -1.87 -2.95 -3.06

CVC Brasil Operadora e Agencia de Viagens Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score 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 -3.01 -3.22 -3.22 -3.06 -3.09

BSP:CVCB3 vs BKNG, ABNB, RCL: Beneish M-Score Comparison

For the Travel Services subindustry, CVC Brasil Operadora e Agencia de Viagens's Beneish M-Score, along with its competitors' market caps and Beneish M-Score 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.


CVC Brasil Operadora e Agencia de Viagens Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, CVC Brasil Operadora e Agencia de Viagens's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where CVC Brasil Operadora e Agencia de Viagens's Beneish M-Score falls into.


BSP:CVCB3
56GF Score
CVC Brasil Operadora e Agencia de Viagens SA BSP:CVCB3
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

CVC Brasil Operadora e Agencia de Viagens Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of CVC Brasil Operadora e Agencia de Viagens for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.026+0.528 * 0.9626+0.404 * 1.0202+0.892 * 1.0328+0.115 * 1.2343
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5308+4.679 * -0.120309-0.327 * 1.0633
=-3.09

* 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.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was R$1,113 Mil.
Revenue was 377.776 + 375.525 + 388.995 + 348.233 = R$1,491 Mil.
Gross Profit was 368.999 + 365.196 + 379.453 + 341.954 = R$1,456 Mil.
Total Current Assets was R$2,045 Mil.
Total Assets was R$3,724 Mil.
Property, Plant and Equipment(Net PPE) was R$157 Mil.
Depreciation, Depletion and Amortization(DDA) was R$233 Mil.
Selling, General, & Admin. Expense(SGA) was R$1,956 Mil.
Total Current Liabilities was R$2,810 Mil.
Long-Term Debt & Capital Lease Obligation was R$403 Mil.
Net Income was -72.321 + -27.693 + 40.626 + -46.434 = R$-106 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = R$0 Mil.
Cash Flow from Operations was -50.582 + 189.434 + 174.743 + 28.645 = R$342 Mil.
Total Receivables was R$1,050 Mil.
Revenue was 375.74 + 375.139 + 375.811 + 316.502 = R$1,443 Mil.
Gross Profit was 359.191 + 356.424 + 347.016 + 294.021 = R$1,357 Mil.
Total Current Assets was R$2,157 Mil.
Total Assets was R$3,733 Mil.
Property, Plant and Equipment(Net PPE) was R$80 Mil.
Depreciation, Depletion and Amortization(DDA) was R$225 Mil.
Selling, General, & Admin. Expense(SGA) was R$1,237 Mil.
Total Current Liabilities was R$2,460 Mil.
Long-Term Debt & Capital Lease Obligation was R$569 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(1113.039 / 1490.529) / (1050.362 / 1443.192)
=0.746741 / 0.727805
=1.026

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(1356.652 / 1443.192) / (1455.602 / 1490.529)
=0.940036 / 0.976567
=0.9626

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (2044.754 + 157.045) / 3724.248) / (1 - (2157.358 + 79.757) / 3732.855)
=0.408794 / 0.400696
=1.0202

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=1490.529 / 1443.192
=1.0328

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(224.505 / (224.505 + 79.757)) / (233.402 / (233.402 + 157.045))
=0.737867 / 0.597782
=1.2343

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(1956.083 / 1490.529) / (1237.229 / 1443.192)
=1.312341 / 0.857286
=1.5308

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((402.663 + 2810.223) / 3724.248) / ((568.669 + 2459.965) / 3732.855)
=0.862694 / 0.811345
=1.0633

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-105.822 - 0 - 342.24) / 3724.248
=-0.120309

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

CVC Brasil Operadora e Agencia de Viagens has a M-score of -3.09 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -3.09 mean?
CVC Brasil Operadora e Agencia de Viagens (BSP:CVCB3) has a Beneish M-Score of -3.09 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on CVC Brasil Operadora e Agencia de Viagens and its competitors. According to the industry distribution chart, CVC Brasil Operadora e Agencia de Viagens ranks #154 out of 824 companies in the Travel & Leisure industry, placing it in the top 18.7%.
Is CVC Brasil Operadora e Agencia de Viagens' Beneish M-Score too high?
CVC Brasil Operadora e Agencia de Viagens' current Beneish M-Score is -3.09. Based on the distribution chart, CVC Brasil Operadora e Agencia de Viagens ranks #154 out of 824 companies in the Travel & Leisure industry, which is in the top quartile — a strong position relative to peers. Overall, CVC Brasil Operadora e Agencia de Viagens has a GF Score™ of 56/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does CVC Brasil Operadora e Agencia de Viagens' Beneish M-Score compare to BKNG and ABNB?
According to the Travel & Leisure industry distribution chart, CVC Brasil Operadora e Agencia de Viagens ranks #154 out of 824 companies for Beneish M-Score. This places CVC Brasil Operadora e Agencia de Viagens in the top 19% of its industry — outperforming the majority of peers. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure industry context. However, Beneish M-Score 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 Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on CVC Brasil Operadora e Agencia de Viagens and its competitors. CVC Brasil Operadora e Agencia de Viagens's current Beneish M-Score is -3.09. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CVC Brasil Operadora e Agencia de Viagens stock overvalued right now?
Based on GuruFocus' analysis, CVC Brasil Operadora e Agencia de Viagens (BSP:CVCB3) is currently considered Modestly Undervalued. The stock's GF Value™ is R$1.99, compared to a current price of R$1.42 — trading 28.6% below its estimated fair value. The current Beneish M-Score is -3.09. CVC Brasil Operadora e Agencia de Viagens' overall GF Score™ is 56/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For CVC Brasil Operadora e Agencia de Viagens (BSP:CVCB3), the current Beneish M-Score is -3.09 as of Jun. 26, 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 CVC Brasil Operadora e Agencia de Viagens (BSP:CVCB3) Overvalued in 2026?

Based on GuruFocus' analysis, CVC Brasil Operadora e Agencia de Viagens stock appears to be undervalued. The current stock price of R$1.42 is trading 28.6% below its estimated GF Value™ of R$1.99. GuruFocus considers CVC Brasil Operadora e Agencia de Viagens to be Modestly Undervalued.

Key valuation signals for BSP:CVCB3:

  • Beneish M-Score: -3.09
  • GF Value™: R$1.99 vs. price of R$1.42 (28.6% below fair value)
  • GF Score™: 56/100 with 3 warning signs

No single metric tells the full story. See the BSP:CVCB3 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


CVC Brasil Operadora e Agencia de Viagens Business Description

Address 227, Rua Da Catequese, 11 andar, sala 111, Santo Andre, Sao Paulo, SP, BRA, 09090-400
CVC Brasil Operadora e Agencia de Viagens SA is mainly engaged in advising and organizing tourist packages through intermediation between clients and service providers in areas such as accommodation, entertainment, land and air transport, cruises, and cultural and professional exchanges. The Company operates mainly in Brazil, which generates the maximum revenue, and also in Argentina.
56GF Score

Get the complete analysis for BSP:CVCB3

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

R$1.42
Price
R$1.99
GF Value