US · AFYA
Afya Limited
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- Nova Lima, MG
- Website
- afya.com.br
Price · as of 2024-12-31
$13.89
Market cap 1.23B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $4.70 | -66.16% |
| Intrinsic Value(DCF) | $13.54 | -2.52% |
| Graham-Dodd Method(GD) | $12.20 | -12.17% |
| Graham Formula(GF) | $29.20 | +110.22% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $1.60 | $11.10 | |||
| 2019 | $22.85 | $19.03 | $1,347.00 | $4.40 | $48.30 |
| 2020 | $20.88 | $18.17 | $54.88 | $6.90 | $38.60 |
| 2021 | $12.31 | $13.51 | $51.61 | $5.80 | $22.10 |
| 2022 | $11.62 | $16.71 | $48.01 | $7.90 | $32.60 |
| 2023 | $20.44 | $20.19 | $32.93 | $8.70 | $24.40 |
| 2024 | $16.91 | $24.88 | $17.27 | $12.20 | $29.20 |
AI valuation
Our deep-learning model estimates Afya Limited's (AFYA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $4.70
- Current price
- $13.89
- AI upside
- -66.16%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$13.54
-2.52% upside
Graham-Dodd
$12.20
-12.17% upside
Graham Formula
$29.20
+110.22% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AFYA | Afya Limited | $13.89 | 1.23B | +79% | -3% | -12% | +110% | 12.05 | 1.91 | 2.47 | 8.55 | 19.35 | -6.46 | 63.21% | 30.63% | 19.11% | 17.19% | 15.85% | 8.24% | 0.74 | 2.76 | 1.39 | 1.34 | 1.86 | 6230.00% | 1490.00% | 3030.00% | 12.76% | 1.26 | 16.97% | 0.00% | 0.00% | 0.00% | 10.29 | 10.01 | 3.15 | 2.22 |
| COUR | Coursera, Inc. | $6.41 | 1.08B | +415% | -26% | -64% | — | -20.56 | 1.65 | 1.38 | -15.25 | — | 1.72 | 54.57% | -10.34% | -6.73% | -8.27% | 56.11% | -5.28% | 0.01 | — | 2.51 | 2.40 | 46.06 | -3922.00% | 904.00% | 1431.00% | 10.23% | 0.30 | -76.81% | 0.00% | 0.00% | 6.16% | -3.33 | 2.43 | 0.34 | 1.60 |
| DAO | Youdao, Inc. | $10.72 | 1.27B | +7% | -60% | — | -86% | 83.56 | -4.54 | 1.52 | 40.18 | 292.45 | -4.30 | 44.29% | 3.75% | 1.82% | -5.22% | -20.66% | 5.67% | -0.92 | 3.61 | 0.59 | 0.49 | 5.53 | 2857.00% | 356.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | 45.43 | — | 1.70 | 4.00 |
| DOLE | Dole plc | $16.04 | 1.53B | -30% | -44% | -53% | -46% | 18.34 | 1.10 | 0.16 | 3.25 | — | 1.65 | 7.79% | 2.39% | 0.56% | 6.17% | 8.41% | 1.88% | 0.00 | 3.29 | 1.08 | 0.54 | -0.71 | -5954.00% | 823.00% | -11292.00% | -1.74% | 0.06 | -1.57% | 2.10% | 38.50% | 84.53% | 5.62 | -46.90 | 0.13 | 2.89 |
| GOTU | Gaotu Techedu Inc. | $2.19 | 800.14M | +242% | +830% | — | — | -9.47 | 5.14 | 2.15 | -7.33 | -0.07 | 5.26 | 68.05% | -25.95% | -23.04% | -41.63% | 713.01% | -18.66% | 0.25 | — | 1.12 | 1.02 | 0.84 | 1450317.00% | 5599.00% | -7450.00% | 0.80% | 0.08 | -47.46% | 0.00% | 0.00% | 5.90% | -6.05 | 90.94 | 1.57 | 0.33 |
| IMKTA | Ingles Markets, Incorpora… | $85.10 | 1.62B | -2% | -65% | +14% | -85% | 16.83 | 0.87 | 0.26 | 6.27 | — | 0.87 | 23.89% | 2.20% | 1.57% | 5.29% | 5.04% | 3.28% | 0.34 | 5.97 | 3.22 | 1.56 | 0.70 | -2086.00% | -542.00% | -2335.00% | 2.81% | 0.51 | 2.23% | 0.87% | 14.70% | 3.28% | 13.47 | 40.01 | 0.30 | 4.31 |
| PXED | Phoenix Education Partner… | $29.60 | 1.06B | +79% | +61% | — | +76% | 8.44 | 4.63 | 1.14 | 5.24 | 35.04 | 7.34 | 56.71% | 21.70% | 13.29% | 47.19% | 119.35% | 22.79% | 0.30 | 455.35 | 1.64 | 1.26 | -0.31 | 2409.00% | 602.00% | -5383.00% | 5.68% | 0.54 | 47.67% | 18.75% | 158.30% | 37.51% | 4.90 | 16.50 | 1.06 | 6.46 |
| SPB | Spectrum Brands Holdings,… | $78.38 | 1.82B | -1% | -71% | -59% | -84% | 14.55 | 0.76 | 0.52 | 9.25 | — | 13.87 | 36.74% | 4.45% | 3.56% | 4.96% | 5.14% | 2.78% | 0.34 | 4.16 | 2.26 | 1.33 | 2.47 | -562.00% | -523.00% | 3980.00% | 11.35% | 0.39 | 6.82% | 3.30% | 48.00% | 25.65% | 15.94 | 12.01 | 0.71 | 2.70 |
| STRA | Strategic Education, Inc. | $82.28 | 1.93B | +74% | -52% | -90% | -17% | 14.79 | 1.14 | 1.48 | 12.83 | 92.12 | 12.10 | 48.97% | 15.47% | 9.98% | 7.65% | 8.72% | 6.19% | 0.07 | — | 1.27 | 1.04 | -0.22 | 1606.00% | 396.00% | 1957.00% | 8.22% | 0.91 | 9.59% | 3.07% | 45.40% | 11.54% | 9.35 | 11.92 | 1.45 | 4.02 |
| UTI | Universal Technical Insti… | $36.20 | 1.99B | +27% | +145% | -69% | -31% | 21.97 | 4.22 | 1.66 | 10.19 | 43.37 | 4.90 | 49.68% | 9.99% | 7.54% | 21.42% | 15.02% | 8.02% | 0.85 | 14.82 | 1.07 | 0.97 | 1.03 | 5067.00% | 1405.00% | -1014.00% | 4.00% | 0.42 | 13.32% | 0.00% | 0.00% | 0.00% | 17.90 | 27.00 | 1.79 | 3.21 |
| UVV | Universal Corporation | $53.73 | 1.34B | +485% | -57% | -61% | +6% | 15.21 | 0.99 | 0.49 | 7.61 | — | 1.22 | 18.62% | 8.28% | 3.22% | 6.56% | 7.55% | 3.21% | 0.76 | 2.80 | 2.87 | 1.19 | 2.80 | -2092.00% | 723.00% | -28797.00% | 18.29% | 0.44 | 11.13% | 5.51% | 83.80% | 16.89% | 9.38 | 8.66 | 0.78 | 2.96 |
About Afya Limited
Afya Limited, through its subsidiaries, operates as a medical education group in Brazil. It offers educational products and services, including medical schools, medical residency preparatory courses, graduate courses, and other programs to lifelong medical learners enrolled across its distribution network, as well as to third-party medical schools. The company also provides digital health services, such as subscription-based mobile app and website portal that focuses on assisting health professionals and students with clinical decision-making through tools, such as medical calculators, charts, and updated content, as well as prescriptions, clinical scores, medical procedures and laboratory exams, and others. It offers health sciences courses, which comprise medicine, dentistry, nursing, radiology, psychology, pharmacy, physical education, physiotherapy, nutrition, and biomedicine; and degree programs and courses in other subjects and disciplines, including undergraduate and post graduate courses in business administration, accounting, law, civil engineering, industrial engineering, and pedagogy. In addition, the company provides medical postgraduate specialization programs; printed and digital content; and an online medical education platform and practical medical training services. As of December 31, 2021, it operated a network of 46 undergraduate and graduate medical school campuses consisted of 30 undergrad operating units and five approved units; and a network of 2,731 medical school seats that consisted of 2,481 operating seats and 278 approved seats. The company was founded in 1999 and is headquartered in Nova Lima, Brazil.
- CEO
- Virgilio Deloy Capobianco Gibbon
- Employees
- 5.26K
- Beta
- 0.51
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13.54 ÷ $13.89) − 1 = -2.52% (DCF, example).