Inter & Co. Inc. Class A Common Shares (INTR) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Inter & Co. Inc. Class A Common Shares (US:INTR), trading at 5.64. In 2025, Inter & Co. Inc. Class A Common Shares generated $14.62 Billion in revenue and $3.00 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Inter & Co. Inc. Class A Common Shares is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 5.64
- Recent Revenue (2025): $14.62 Billion
- Free Cash Flow (2025): $3.00 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.