EN DE

Vale SA ADR (VALE) Fair Value & Analysis

Basic Materials · US · Market cap $62.6B · ISIN US91912E1055

What is Vale SA ADR really worth?

VS Vale SA ADR logo Vale SA ADR VALE · US
Price$15.31
Fair Value$8.95
Upside−41.5%
Quality55/100

A solid business, but trading 71% above our fair value of $8.95.

Strengths

Moderate debt · generates free cash flow

Risks

!Weak Growth (revenue 5y −0.7 %/yr)
!Thin margins · 7.3% net margin
!Mixed vs. peers (7/12)
!Moderate moat 46/100
!Evidence only medium, so the estimate is less certain
!Weak on future: 14 out of 100
!Weak on past: 27 out of 100
Evidence: Medium Range $6.61 – $12.34

Fair value as of: Aug 29, 2026

From 24 valuation models · updated 7 days ago

Share price +3.2% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($12.34). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($6.61 to $12.34) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

$17.82 $7.51 Fair Value $8.95 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 29, 2026.

How to read this chart

60‑month range $7.51 – $17.82 · fair‑value band $6.61 – $12.34 · the $15.31 price screens above the $8.95 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 29, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Vale SA ADR (VALE) currently trades at $15.31, while our model-based Fair Value estimate is $8.95, implying the stock looks roughly 71.1% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Basic Materials sector. Bull case: the Dividend Discount group reads highest at a median of $11.23 per share, and 6 of the 24 models we run sit above the $15.31 price. Bear case: the Asset-Based group reads lowest at $5.29, and 18 of the 24 models stay below the price. Evidence for this calculation is medium.

Revenue grew 2.7% year over year. It earns a return on equity of 6.8%. Net debt stands at $12.0B. The stock trades on a trailing P/E of 23.2. Fundamentals as of Aug 29, 2026

Our scenario range runs from $6.61 (bear case) to $12.34 (bull case); at $15.31, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 15% below its 52-week high and 86% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at −37% fair-value upside, at −42%, VALE screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF best evidence $4.49 $7.74 $12.34 79
Growth DCF $4.72 $7.77 $11.90 77
Residual Income $6.53 $6.96 $7.54 76
All 24 models by family
DCF Models
FCF DCF best evidence $4.49 $7.74 $12.34 79
5Y Revenue Exit $5.27 $9.79 $15.33 71
5Y EBITDA Exit $13.46 $24.24 $36.31 74
5Y P/E Exit $3.77 $7.14 $10.46 69
10Y Revenue Exit $4.64 $8.60 $13.48 65
10Y EBITDA Exit $10.01 $18.34 $28.66 67
10Y P/E Exit $3.97 $6.83 $9.95 63
Earnings-Based
Graham-Dodd $3.95 $8.84 $11.29 65
PEG = 1.0 $1.44 $2.05 $2.67 57
EPV $15.73 $18.87 $21.61 74
Dividend Discount
Gordon GGM $7.71 $12.47 $17.88 68
DDM Multi-Stage $7.71 $11.23 $15.18 67
Multiples
P/E Multiple $7.41 $9.87 $12.34 63
P/S Multiple $7.41 $9.87 $12.34 58
P/B Multiple $7.41 $9.87 $12.34 55
EV/EBIT $24.23 $33.34 $42.45 66
EV/EBITDA $21.77 $30.06 $38.35 67
EV/Revenue $6.33 $10.37 $14.41 52
Asset-Based
NCAV (Graham) $3.95 $5.29 $7.90 54
Growth DCF
Growth DCF $4.72 $7.77 $11.90 77
Rev-Margin DCF $5.27 $9.86 $14.71 71
Economic Profit
Residual Income $6.53 $6.96 $7.54 76
ROIC Compounder $16.43 $20.80 $25.53 72
Growth Earnings
Growth-Adj P/E $5.61 $8.01 $10.42 67

Widest divergence: Dividend Discount ($11.23) versus Asset-Based ($5.29). Highest evidence: FCF DCF (79).

Notify me when VALE reaches fair value

Put VALE on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 23.2
P/S ratio 1.50 P/E × margin
EPS (TTM) $0.6600 price ÷ EPS = P/E 23.2
Dividend yield 9.1%
Net margin 6.5% FY2025
Return on equity 6.8% TTM
More key figures
Profitability
Return on assets (EBIT) 18.4% avg 5y
Operating margin 28.1% TTM
Growth
Revenue growth (YoY) +2.7% 3y avg −4.5%
EPS growth (YoY) +22.0%
Balance sheet & cash flow
Free cash flow $3.1B FY2025
Net debt $12.0B FY2025 · ≈ 3.9 yrs of FCF

Figures from reported company fundamentals · as of Aug 29, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 50 · Market factors (momentum, volatility) 69

Profitability 31
Margins and returns on capital today
Quality Growth 18
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 47
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 85
Distance to the 52-week high (market factor)
Net Issuance 89
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Vale S.A., together with its subsidiaries, produces iron ore and nickel in Brazil, Asia, the Middle East, North Africa, Europe, the Americas, and Oceania. The company operates in two segments, Iron Ore Solutions and Vale Base Metals.

Full company description

Vale S.A., together with its subsidiaries, produces iron ore and nickel in Brazil, Asia, the Middle East, North Africa, Europe, the Americas, and Oceania. The company operates in two segments, Iron Ore Solutions and Vale Base Metals. It extracts, produces, and distributes iron ore, iron ore pellets, briquettes, nickel, copper, other ferrous products, and by-products, including gold, silver, cobalt, platinum-group metals, and other base metals, as well as low-carbon critical minerals. The company also operates logistics systems and distribution centers, such as mining complexes, railways, and maritime terminals, ports, and ships; generates energy from hydroelectric, solar, and wind sources; and engages in greenfield mineral exploration. In addition, it is involved in research; and trading activities. The company was formerly known as Companhia Vale do Rio Doce and changed its name to Vale S.A. in May 2009. Vale S.A. was founded in 1942 and is headquartered in Rio De Janeiro, Brazil.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Vale SA ADR reported revenue of $38.2B in FY2025 versus $54.5B in FY2021, a compound −8.5%/yr. Reported net income was $2.5B in FY2025, compounding −42.4%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$38.2B
Latest YoY
+0.5%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−4.5%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.7%
Avg. revenue growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.5%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, EBIT basis) plus dividend yield: value created per share and year.
+9.8% (0.7 + 9.1)
Revenue −8.5%/yr
FY21 $54.5B
FY22 $43.8B
FY23 $41.8B
FY24 $38.1B
FY25 $38.2B
Net income −42.4%/yr
FY21 $22.4B
FY22 $18.8B
FY23 $8.0B
FY24 $6.2B
FY25 $2.5B
Character of growth · EPS growth decomposed (2014-2025) +12.4 % p.a.
Revenue per share +4.1 %

of which total revenue +2.0 % · buybacks/dilution +2.1 %

EBIT margin +3.9 %
Tax rate +3.3 %
Residual (interest, one-offs) +0.6 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

VALE screens 71% overvalued. Compare with BHP Group →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Vale SA ADR Fair Value". https://www.fairvalue-calculator.com/stock/VALE

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Other Industrial Metals & Mining · 469 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 55 · Top 25%
Fair Value upside −49% · Below median
Return on equity (TTM) 7% · Above median
Return on assets 8% · Top 25%
Net margin (TTM) 7% · Top 25%
Operating margin (TTM) 28% · Top 25%
Revenue growth 3% · Below median
Dividend yield (TTM) 9.1% · Top 25%
Debt / equity 0.61× · Higher than 75% of peers

Valuation Multiples vs Other Industrial Metals & Mining median · lower = cheaper

P/E (TTM) 23.2× · Pricier than median
P/FCF 20.5× · Pricier than median
PEG 0.33× · Cheaper than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE14 · sector 38
PAST27 · sector 0
HEALTH69 · sector 96
DIVIDEND100 · sector 38

VALUE 0: the price sits above our fair-value range.

Insider activity: 78/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Aug 29, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHP A$66.84 A$42.16 −37%
Vale S.A XVALO €12.29 €6.62 −46%
Saudi Arabian Mining Company 1211 65.50 SAR 33.87 SAR −48%
CMOC Group 603993 ¥18.42 ¥16.15 −12%
Teck Resources Limited TECK $69.34 $32.02 −54%
Hindustan Zinc Limited HINDZINC ₹573.00 ₹508.34 −11%
China Tungsten And Hightech Materials Co 000657 ¥66.76 ¥9.55 −86%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥41.02 ¥10.59 −74%
Western Mining Co 601168 ¥37.85 ¥25.99 −31%
Boliden AB BOL kr 527.80 kr 461.48 −13%

Compare Vale SA ADR with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Vale SA ADR (VALE) overvalued or undervalued?
As of Aug 29, 2026, our model estimates a fair value of $8.95 versus a price of $15.31, about −42% upside (overvalued).
What is the fair value of VALE?
Our model-based fair value for Vale SA ADR is $8.95 (as of Aug 29, 2026), built from audited fundamentals. The current price: $15.31.
What is the quality score of VALE?
Vale SA ADR has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the net profit margin of VALE?
The net profit margin of Vale SA ADR is about 7.3%, meaning it keeps roughly 7.3% of revenue as net income. Based on the latest reported figures.
Does Vale SA ADR pay a dividend?
Vale SA ADR currently shows a dividend yield of about 9.13% relative to its recent price (as of Aug 29, 2026).
Free · no account needed

Continue in the live analysis

Fair value and trend for 35,000+ stocks, watchlist, comparison and the diversification check. You can also try 14 days of Pro there, no card.

Open the live analysis →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.