CI&T Inc earns about 9% on invested capital, but has diluted owners by 19% over 4 years — worth asking whether the growth reaches owners. The applicable estimate puts fair value near $11.73 a share. Whether it’s worth owning at today’s price is the last question — and yours to answer, below.
| Figure | FY 2022 | FY 2023 | FY 2024 | FY 2025 |
|---|---|---|---|---|
| Revenue | $424.1M1 | $446.9M2 | $439M2 | $489.7M2 |
| Net income | $18.7M3 | $26.4M4 | $29.5M4 | $40.6M4 |
| Operating cash flow | $5.35M5 | $59.3M6 | $69M6 | $60.6M6 |
| Capital expenditure | — | — | — | — |
| Free cash flow (derived) | — | — | — | — |
| Total debt | $189.7M7 | $150.3M8 | $138.7M8 | $122.6M8 |
| Cash & equivalents | $35.6M9 | $43.7M9 | $56.6M9 | $47.9M9 |
| Diluted shares | 20.0M | 21.4M | 22.5M | 23.8M |
Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom). A derived or summed figure cites every filing line it was built from.
10 shares is a claim on $129.79 of net worth that earned you $17.07 last year, against $51.52 of debt.
It earned an average 9% on invested capital over 4 years. Compare that to what it costs to fund the business.
seeing a moat in the numbers →Share count is up 19% over 4 years — owners have been diluted. Worth asking what they got for it. Total debt has fallen 35% — deleveraging.
reading capital allocation →Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.
assumptions (8)
- Risk-free rate (10Y Treasury)5.00%
- Equity risk premium5.00%
- Beta (β)1.00
- Equity share of capital85.0%
- Debt spread over risk-free1.50%
- Tax rate21.0%
- Normalized earnings$27.9M
- Growth assumed0.0%
Different models answer different questions — which to trust when →
This page is free, and so is every other company on MeritValue.
Connect the MeritValue MCP server to Claude or another MCP client, ask about CI&T Inc, and get these exact figures with their filing receipts — not an improvised DCF.
Get a free key →Pull the companies with a published value under any model (up to 500 a request, filtered by data completeness) into your own sheet or agent. Screening is what Analyst adds, at $9/month.
See pricing →Follow CINT and keep your own price beside the value. The same engine, with the same receipts.
MeritValue on the App Store →- 20-F filed 2025-03-28 · period ending 2022-12-31 · accession 0001554855-25-000232 (Revenue)
- 20-F filed 2026-03-11 · periods ending 2023-12-31, 2024-12-31, 2025-12-31 · accession 0001554855-26-000248 (Revenue)
- 20-F filed 2025-03-28 · period ending 2022-12-31 · accession 0001554855-25-000232 (ProfitLossAttributableToOwnersOfParent)
- 20-F filed 2026-03-11 · periods ending 2023-12-31, 2024-12-31, 2025-12-31 · accession 0001554855-26-000248 (ProfitLossAttributableToOwnersOfParent)
- 20-F filed 2025-03-28 · period ending 2022-12-31 · accession 0001554855-25-000232 (CashFlowsFromUsedInOperatingActivities)
- 20-F filed 2026-03-11 · periods ending 2023-12-31, 2024-12-31, 2025-12-31 · accession 0001554855-26-000248 (CashFlowsFromUsedInOperatingActivities)
- 20-F filed 2025-03-28 · period ending 2022-12-31 · accession 0001554855-25-000232 (Borrowings)
- 20-F filed 2026-03-11 · periods ending 2023-12-31, 2024-12-31, 2025-12-31 · accession 0001554855-26-000248 (Borrowings)
- 20-F filed 2026-03-11 · periods ending 2022-12-31, 2023-12-31, 2024-12-31, 2025-12-31 · accession 0001554855-26-000248 (CashAndCashEquivalents)