M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of M. Dias Branco S.A. Indústria e Comércio de Alimentos stock BRL 33.43, price BRL 17.02, upside +96.4%, quality 61 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 6, 2026.
How to read this chart
60‑month range R$15.35 – R$41.14 · fair‑value band R$25.07 – R$42.47 · the R$17.02 price screens below the R$33.43 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow M. Dias Branco S.A. Indústria e Comércio de Alimentos in your weekly email
Every Wednesday you see whether M. Dias Branco S.A. Indústria e Comércio de Alimentos is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
M. Dias Branco S.A. Indústria e Comércio de Alimentos manufactures, distributes, and sells food products in Brazil.
Show moreShow less
It offers cookies and crackers, pasta, and wheat flour/bran; vegetable shortenings and margarines, cakes, cake mixes, packaged toast, and snacks; and cereals, snacks, granolas, gluten-free products, seasonings, sauces, and condiments under the Adria, Aldente, Basilar, Bonsabor, Estrela, Fortaleza, Finna, Fit Food, Frontera, Isabela, Jasmine, Pelágio, Pilar, Piraquê, Predilleto, Richester, Salsito, Smart, Taste&Co, Treloso, Vitarella, Zabet, and Las Acacias brands.
The company also provides refined oils and wheat milling services. In addition, it exports its products. The company was founded in 1936 and is headquartered in Eusébio, Brazil.
Stock analysis
M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3) currently trades at R$17.02, while our model-based Fair Value estimate is R$33.43, implying the stock looks roughly 49% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of R$40.24 per share, and 19 of the 26 models we run sit above the R$17.02 price.
Bear case: the Economic Profit group reads lowest at R$11.98, and 7 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: R$25.07 (bear) to R$42.47 (bull), the price of R$17.02 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 61/100 (solid quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
M. Dias Branco S.A. Indústria e Comércio de Alimentos reported revenue of R$10.4B in FY2025 versus R$7.8B in FY2021, a compound +7.5%/yr. Reported net income was R$660M in FY2025, compounding +6.9%/yr from FY2021.
Key figures
Market cap R$5.8B (≈ $1.0B) Small · P/E ratio 8.9 · P/S ratio 0.55 · EPS (TTM) R$1.92 · Dividend yield 1.9% · Net margin 6.2% · Return on equity 7.8% · Return on assets (EBIT) 5.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 40% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −1% fair-value upside, at 96%, MDIA3 screens cheaper than that median.
Fair Value models
BearR$25.07Fair Value R$33.43BullR$42.47
Price R$17.02 · Upside +96.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (R$1.36 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.75/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+8.0%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+1.0%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+7.6%
Start year 2020 (pandemic). Over 10 years: +8.5% a year
Revenue growth 22 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+12.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in BRL ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in BRL: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+5.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.6%
Dividend (yield on the price)1.9%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.3.6% vs 1.0%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.10% → 2%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−11.3%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+4.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (Brazil: IMF forecast 3.3% a year to 2030, 5.4% from 2016 to 2025) that is about −14.1% a year for the price and +0.8% for the forecasts.
Compare M. Dias Branco S.A. Indústria e Comércio de Alimentos with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Packaged Foods · 627 stocks
Beats the industry median on 12/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside+96.4% · Top 25%
Profitability
Return on equity (12 months)7.8% · Above median
Return on assets5.1% · Above median
Net margin (12 months)6.2% · Above median
Operating margin (12 months)7.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)−0.9% · Below median
Dividend yield (12 months)1.9% · Below median
Balance sheet
Debt / equity0.13× · Above median
Valuation Multiplesvs Packaged Foods median · lower = cheaper
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). "M. Dias Branco S.A. Indústria e Comércio de Alimentos Fair Value". https://www.fairvalue-calculator.com/stock/MDIA3
Frequently asked questions
Is M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of R$33.43 versus a price of R$17.02, about +96% upside (undervalued).
What is the fair value of MDIA3?
Our model-based fair value for M. Dias Branco S.A. Indústria e Comércio de Alimentos is R$33.43 (as of Nov 6, 2026), built from audited fundamentals. The current price: R$17.02.
What is the quality score of MDIA3?
M. Dias Branco S.A. Indústria e Comércio de Alimentos has a Quality Score of 61/100. 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 price target for M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
Our model-based price target is the fair value of R$33.43 (as of Nov 6, 2026) from 26 valuation models. Cautious scenario R$25.07, optimistic scenario R$42.47. It is a calculation from audited fundamentals, not an analyst target.
What is the M. Dias Branco S.A. Indústria e Comércio de Alimentos stock forecast for 2026?
Our models put fair value at R$33.43, about +96% upside versus a price of R$17.02 (undervalued). Cautious scenario R$25.07, optimistic scenario R$42.47. The calculation is refreshed regularly with new filings.
What is the revenue of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
M. Dias Branco S.A. Indústria e Comércio de Alimentos reported trailing-twelve-month revenue of about R$10.4B (latest available figure, as of Nov 6, 2026).
Does M. Dias Branco S.A. Indústria e Comércio de Alimentos pay a dividend?
M. Dias Branco S.A. Indústria e Comércio de Alimentos currently shows a dividend yield of 1.94% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3) and when is the ex-dividend date?
M. Dias Branco S.A. Indústria e Comércio de Alimentos pays a dividend of R$0.33 per share a year, a dividend yield of 1.9%. The next ex-dividend date is Nov 23, 2026. A dividend has been paid every year since at least 2007. The payout ratio is 17.2% of earnings. Free cash flow covers the dividend 10.29 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
For today's price to be fair in a discounted-cash-flow model, M. Dias Branco S.A. Indústria e Comércio de Alimentos would have to grow free cash flow by -11.3 % per year for five years (discount rate 14.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.6 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of MDIA3 use?
Our models discount M. Dias Branco S.A. Indústria e Comércio de Alimentos at 14.2 %: a base by market capitalisation (small), country premium for Brazil. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For M. Dias Branco S.A. Indústria e Comércio de Alimentos that is -11.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.2 %) and the same formula as our fair value.
How much growth has M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3) delivered so far?
Over the past 5 years revenue at M. Dias Branco S.A. Indústria e Comércio de Alimentos grew +7.6 % a year. The price currently implies free-cash-flow growth of -11.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into M. Dias Branco S.A. Indústria e Comércio de Alimentos (-11.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
The free-cash-flow yield on the price is 19.81 %: that much free cash flow M. Dias Branco S.A. Indústria e Comércio de Alimentos produces per unit of market value. When it exceeds the discount rate of our models (14.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For M. Dias Branco S.A. Indústria e Comércio de Alimentos it is R$33.43 per share (as of Nov 6, 2026), against a price of R$17.02. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is M. Dias Branco S.A. Indústria e Comércio de Alimentos stock overvalued or undervalued in 2026?
As of Nov 6, 2026, MDIA3 trades below its calculated fair value: price R$17.02, fair value R$33.43, a gap of about +96% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of MDIA3?
No. The price is what the market pays today (R$17.02); the fair value is what the company's own numbers justify (R$33.43). For M. Dias Branco S.A. Indústria e Comércio de Alimentos the two are R$16.41 per share apart. That gap is exactly why we show both numbers side by side.
How much is M. Dias Branco S.A. Indústria e Comércio de Alimentos worth?
The market values M. Dias Branco S.A. Indústria e Comércio de Alimentos at about R$5.8B (market capitalisation, as of Nov 6, 2026). Per share that is R$17.02; our models calculate a fair value of R$33.43 per share.
What do the bullish and bearish scenarios say about MDIA3?
Our models span a range for M. Dias Branco S.A. Indústria e Comércio de Alimentos: cautious scenario R$25.07, base R$33.43, optimistic R$42.47 per share (as of Nov 6, 2026, price R$17.02). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MDIA3?
M. Dias Branco S.A. Indústria e Comércio de Alimentos trades at a price-to-earnings ratio of 8.9 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$33.43 is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings, FY2025 ex one-offs: 17.1. Other multiples: PEG 0.8, P/B 0.7, P/S 0.6, EV/EBITDA 5.1.
What is the PEG ratio of MDIA3?
The PEG ratio of M. Dias Branco S.A. Indústria e Comércio de Alimentos is 0.78 (P/E divided by earnings growth, as of Nov 6, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
Balance-sheet figures for M. Dias Branco S.A. Indústria e Comércio de Alimentos (as of Nov 6, 2026): return on equity 7.8%, debt of 0.13 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is MDIA3 from its 52-week high?
M. Dias Branco S.A. Indústria e Comércio de Alimentos trades at R$17.02, about 40% below its 52-week high of R$28.18 and 11% above the low of R$15.35 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of R$33.43 is for.
Which stocks are comparable to M. Dias Branco S.A. Indústria e Comércio de Alimentos?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is M. Dias Branco S.A. Indústria e Comércio de Alimentos stock attractive at the current price?
The data as of Nov 6, 2026: price R$17.02, calculated fair value R$33.43 (+96%), Quality Score 61/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of MDIA3 calculated?
We run M. Dias Branco S.A. Indústria e Comércio de Alimentos through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of R$33.43 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. M. Dias Branco S.A. Indústria e Comércio de Alimentos currently trades 49% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
The closing price on Nov 6, 2026 was R$17.02. Our model-based fair value is R$33.43, about +96% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with M. Dias Branco S.A. Indústria e Comércio de Alimentos right now?
The price is below even our cautious bear case (R$25.07). The market is more pessimistic than our downside scenario. Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3) come from?
Earnings per share at M. Dias Branco S.A. Indústria e Comércio de Alimentos grew +1.1 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.8 %, EBIT margin −7.7 %, tax rate −0.5 %, residual (interest, one-offs) +1.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of M. Dias Branco S.A. Indústria e Comércio de Alimentos
How large is the market capitalisation of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
The market capitalisation of M. Dias Branco S.A. Indústria e Comércio de Alimentos is R$5.8B (≈ $1.0B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
The price-to-sales ratio of M. Dias Branco S.A. Indústria e Comércio de Alimentos is 0.55 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
Earnings per share at M. Dias Branco S.A. Indústria e Comércio de Alimentos are R$1.92 (price ÷ EPS = P/E 8.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
The dividend yield of M. Dias Branco S.A. Indústria e Comércio de Alimentos is 1.9% (payout 17.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
The net margin of M. Dias Branco S.A. Indústria e Comércio de Alimentos is 6.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
The return on equity (ROE) of M. Dias Branco S.A. Indústria e Comércio de Alimentos is 7.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
On an EBIT basis the return on assets of M. Dias Branco S.A. Indústria e Comércio de Alimentos is 5.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
The operating margin of M. Dias Branco S.A. Indústria e Comércio de Alimentos is 7.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
Revenue at M. Dias Branco S.A. Indústria e Comércio de Alimentos is growing −0.9% versus a year earlier (3y avg +1.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3)?
Earnings per share at M. Dias Branco S.A. Indústria e Comércio de Alimentos are growing −22.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does M. Dias Branco S.A. Indústria e Comércio de Alimentos (MDIA3) hold?
M. Dias Branco S.A. Indústria e Comércio de Alimentos holds more cash than debt, R$146M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch M. Dias Branco S.A. Indústria e Comércio de Alimentos in the live analysis
One click puts M. Dias Branco S.A. Indústria e Comércio de Alimentos on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026