ZYBERNO
Stock Report
Updated Aug 31, 2026

AZUL SA (AZUL)

NYSE

$7.39

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
17.0/100
POOR BUSINESS
AZUL SA (AZUL) scores 17/100 — concerning metrics indicating significant structural or financial risks.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
Margin of Safety unavailable — insufficient data for the owner-earnings DCF.
Is the market underestimating or overestimating what this business is capable of going forward?
-14.3%
Market Overestimates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.00x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):AVERAGE (14.3%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

AZUL SA (AZUL) stock report — Zyberno Score 17/100 (POOR BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, AZUL SA (AZUL) shows a Brina Gap of -14.3%, which weakens the case: based on the company's ROIC (14.3%) and reinvestment rate (-86.9%), the business can fundamentally grow at -12.4% — but the current enterprise value implies the market expects 1.9%.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:7.39
Market Cap:$6.87B

Valuation Multiples (1)

Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$8.48B
Ev Ebitda Ratio:5.92x

Price Action & Momentum (1)

% of 52-Week High:75.2%
B. Profitability Assessment

Return Metrics (5)

Reinvestment Rate:-86.9%
Fundamental Growth Rate (g):-12.4%
Market-Implied Growth Rate:1.9%

Margin Analysis (1)

Ebitda Margin:33.9%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.21x
Quick Ratio:0.18x
Cash Ratio:0.03x

Leverage Analysis (1)

Debt To Ebitda:1.26x

Coverage Ratios (2)

Interest Coverage Ratio:48.34x
Times Interest Earned:48.34

Capital Structure (4)

Working Capital:-4,529,499,500.13
Cash And Cash Equivalents:193,859,460.49
Long Term Debt:$1.81B
Net Debt:$1.62B
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$4.23B
Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

$0.00$844.82M

Bottom Line Performance (3)

$24.41M
Income Before Tax:$0.00
Ebitda Ttm:1,433,910,853.59

Operating Expenses (5)

Operating Expenses:0.00
R And D Expense:0.00
Sga Expense:0.00
Income Tax Expense:$11.63M
Interest Expense:17,477,074.20

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:0.0%
Ebitda Margin:33.9%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$4.62B
Current Assets:$1.23B
Ppe Net:541,965,048.41
Goodwill:158,534,657.36
Intangible Assets:$300.28M

Liability Structure (4)

Total Liabilities:10,297,784,576.17
Current Liabilities:5,761,794,708.44
Long Term Debt:$1.81B
Short Term Debt:$0.00

Equity & Capital (3)

Equity:-$5.68B
Retained Earnings:$0.00
Common Stock:0.00

Working Capital Items (3)

Accounts Receivable:532,277,001.81
Inventory:190,123,198.28
Accounts Payable:768,522,277.09

Special Items (2)

Contract Liabilities:0.00
Stock Based Compensation:0.00
C. Cash Flow Analysis

Operating Activities (2)

-$240.95M-$279.74M

Investment Activities (1)

Investing Cash Flow:$44.71M

Financing Activities (3)

Financing Cash Flow:-$26.27M
Dividends Paid Ttm:0.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$0.00
Long Term Debt Repayments:$0.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:$0.03

Revenue & Cash Per Share (2)

Sales Per Share Ttm:4.55
Operating Cash Flow Per Share:-$0.26

Book Value & Capital (2)

Book Value Per Share:-$6.11
Cash Per Share:0.21

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.92x
Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:7.95x
Days Sales Outstanding Ttm:45.92

Inventory Management (2)

Inventory Turnover Ttm:22.25x
Days Inventory Outstanding Ttm:16.40

Payables & Cash Cycle (2)

Days Payable Outstanding:66.31
Cash Conversion Cycle:-3.98
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:0.00
Quality Score:40.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:-86.9%
Fundamental Growth Rate (g):-12.4%
Market-Implied Growth Rate:1.9%
B. Log-Linear Regression Growth Analysis
C. Company Profile & Context

Corporate Information (6)

Symbol:AZUL
Company Name:AZUL SA
Sector:Unknown
Industry:Airlines
Exchange:NYSE
Country:Brazil

Market Classification (3)

Market Cap Category:N/A
Price Category:low
Volume Category:N/A

Share Structure (3)

Shares Outstanding:928.97M
Shares Outstanding Basic:0
Shares Outstanding Diluted:0

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-31 15:15:42 UTC
Data Timestamp:2026-08-31T15:15:42.919346
Scroll to Top