investorscraft@gmail.com

Intrinsic ValueAfya Limited (AFYA)

Previous Close$15.60
Intrinsic Value
Upside potential
Previous Close
$15.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Afya Limited operates in the Brazilian education sector, specializing in medical and healthcare-related higher education programs. The company generates revenue primarily through tuition fees from its network of medical schools, post-graduate courses, and digital learning platforms. Afya has established itself as a leader in medical education in Brazil, leveraging its integrated ecosystem that combines physical institutions with digital solutions to cater to a growing demand for healthcare professionals. The company’s market position is strengthened by its focus on quality education, strategic acquisitions, and partnerships with healthcare providers, ensuring a steady pipeline of students and professionals seeking advanced training. Afya’s diversified offerings, including residency preparation and continuing medical education, provide multiple revenue streams while addressing critical gaps in Brazil’s healthcare education infrastructure. Its scalable model and strong brand recognition position it well to capitalize on long-term demographic and regulatory tailwinds in the region.

Revenue Profitability And Efficiency

Afya reported revenue of BRL 3.30 billion for FY 2024, with net income of BRL 631.5 million, reflecting a robust net margin of approximately 19.1%. The company’s operating cash flow of BRL 1.43 billion underscores its ability to convert earnings into cash efficiently, while capital expenditures of BRL 136.9 million indicate disciplined reinvestment in growth initiatives. Diluted EPS of BRL 6.93 highlights strong profitability on a per-share basis.

Earnings Power And Capital Efficiency

Afya’s earnings power is evident in its consistent profitability and cash flow generation, supported by high-margin educational services. The company’s capital efficiency is demonstrated by its ability to fund organic growth and acquisitions while maintaining healthy cash reserves. Its scalable digital platforms and asset-light segments contribute to superior returns on invested capital.

Balance Sheet And Financial Health

Afya’s balance sheet shows BRL 911.0 million in cash and equivalents against total debt of BRL 3.17 billion, indicating a leveraged but manageable position. The company’s strong operating cash flow provides flexibility to service debt and pursue strategic investments. Its financial health is further supported by a stable revenue base and low cyclicality in the education sector.

Growth Trends And Dividend Policy

Afya has demonstrated consistent growth through organic enrollment increases and targeted acquisitions. The company does not currently pay dividends, opting instead to reinvest cash flows into expansion and technological enhancements. Its focus on digital education and post-graduate programs positions it to sustain growth in a competitive market.

Valuation And Market Expectations

Afya’s valuation reflects its leadership in Brazilian medical education and growth potential. Market expectations are likely anchored to its ability to maintain enrollment growth, expand margins, and integrate acquisitions successfully. The stock’s performance will depend on execution against these strategic priorities.

Strategic Advantages And Outlook

Afya’s strategic advantages include its dominant market share in medical education, integrated digital and physical offerings, and a resilient demand profile. The outlook remains positive, supported by Brazil’s healthcare talent shortage and regulatory tailwinds. Risks include macroeconomic volatility and competitive pressures, but Afya’s scalable model and strong execution track record provide a solid foundation for long-term value creation.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount