EN DE

Sendas Distribuidora S.A (ASAI3) Fair Value & Analysis

Consumer Defensive · BR · Market cap R$11.5B

SD Sendas Distribuidora S.A ASAI3 · SA
PriceR$8.24
Fair ValueR$7.80
Upside-5.3%
Quality47/100
Watch Sendas Distribuidora S.A for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.9% net margin
High debt · generates free cash flow
1.20% dividend yield
Trails peers (5/14)
Narrow moat 40/100
Evidence: High Range R$5.85 – R$9.75 Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 23 days ago

Fair value updated Jul 17, 2026, revised from R$7.78 to R$7.80 (+0.3%) since Jun 25, 2026. Share price −2.9% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from R$5.85 (bear) to R$9.75 (bull), base R$7.80. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 47/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$20.35 R$4.97 Fair Value R$7.80 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range R$4.97 – R$20.35 · fair‑value band R$5.85 – R$9.75 · the R$8.24 price screens above the R$7.80 fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Sendas Distribuidora S.A (ASAI3) currently trades at R$8.24, while our model-based Fair Value estimate is R$7.80, implying the stock looks roughly 5.3% fairly valued today. The Quality Score stands at 47/100 (below-average quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Sendas Distribuidora S.A generated revenue of R$77.4B at a net margin of 0.9%. Revenue grew 0.5% year over year. It earns a return on equity of 12.4%. Net debt stands at R$30.9B. Fundamentals as of Jul 17, 2026

Our scenario range runs from R$5.85 (bear case) to R$9.75 (bull case); at R$8.24, the current price sits within 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 27% below its 52-week high and 19% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -31% fair-value upside, at -5%, ASAI3 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

Model BearBaseBull Evidence
Highest evidence
Growth DCF R$21.75 R$46.06 R$95.21 80
Residual Income R$3.54 R$3.87 R$5.33 76
Rev-Margin DCF R$24.17 R$57.00 R$115.29 74
All 26 models by family
DCF Models
FCF DCF R$23.54 R$40.77 R$95.66 38
Owner Earnings R$7.38 R$25.11 R$62.33 31
5Y Revenue Exit R$24.17 R$49.04 R$100.81 39
5Y EBITDA Exit R$33.74 R$68.57 R$136.40 41
5Y P/E Exit R$6.05 R$15.76 R$27.97 38
10Y Revenue Exit R$23.15 R$62.58 R$91.35 36
10Y EBITDA Exit R$31.37 R$82.88 R$179.07 37
10Y P/E Exit R$11.25 R$24.16 R$44.28 35
Earnings-Based
Graham-Dodd R$2.53 R$17.61 R$24.71 54
Lynch FV R$6.35 R$9.06 R$11.78 50
PEG = 1.0 R$6.35 R$9.06 R$11.78 46
EPV R$19.89 R$24.29 R$28.14 59
Dividend Discount
Gordon GGM R$0.8800 R$1.83 R$2.90 70
DDM Multi-Stage R$0.8800 R$1.54 R$1.92 61
Multiples
P/E Multiple R$5.85 R$7.80 R$9.75 63
P/S Multiple R$4.73 R$6.31 R$7.89 58
P/B Multiple R$4.73 R$6.31 R$7.89 55
EV/EBIT R$32.76 R$45.85 R$58.94 53
EV/EBITDA R$36.30 R$50.57 R$64.85 54
EV/Revenue R$21.51 R$33.53 R$45.54 43
Asset-Based
NCAV (Graham) R$2.07 R$2.78 R$4.15 50
Growth DCF
Growth DCF R$21.75 R$46.06 R$95.21 80
Rev-Margin DCF R$24.17 R$57.00 R$115.29 74
Economic Profit
Residual Income R$3.54 R$3.87 R$5.33 76
ROIC Compounder R$27.65 R$44.41 R$66.52 72
Growth Earnings
Growth-Adj P/E R$8.20 R$11.71 R$15.23 68

Widest divergence: Growth DCF (R$46.06) versus Dividend Discount (R$1.54). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) R$77.4B
Revenue growth (YoY) +0.5%
Net margin 0.9%
Return on equity 12.4%
Free cash flow R$2.4B FY2025
P/E ratio 23.1
More key figures
Operating margin 7.0%
EPS (TTM) R$0.3700
Dividend yield 1.2%
EPS growth (YoY) +175%
Net debt R$30.9B FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 47 · Market factors (momentum, volatility) 39

Profitability 44
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 20
Balance sheet, leverage, solvency risk
Investment 65
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 30
Price trend over the last 3–12 months (market factor)
52W Momentum 27
Distance to the 52-week high (market factor)
Net Issuance 83
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.

About the company

Sendas Distribuidora S.A. engages in the retail and wholesale sale of food products, bazaar items, and other products in Brazil. The company offers grocery, food, perishable, beverage, wrapping, and hygiene products; and parking, air-conditioned, well-lit environments, and butcher services.

Full company description

Sendas Distribuidora S.A. engages in the retail and wholesale sale of food products, bazaar items, and other products in Brazil. The company offers grocery, food, perishable, beverage, wrapping, and hygiene products; and parking, air-conditioned, well-lit environments, and butcher services. It serves restaurants, pizzerias, snack bars, schools, small businesses, religious institutions, hospitals, hotels, grocery stores, neighborhood supermarkets, and individuals. The company sells its products through brick-and-mortar stores, as well as telesales. The company was founded in 1974 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

Sendas Distribuidora S.A reported revenue of R$77.3B in FY2025 versus R$41.9B in FY2021, a compound +16.5%/yr. Reported net income was R$497M in FY2025, compounding −25.5%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
R$77.3B
Latest YoY
+4.7%
Avg. growth/yr (3Y)
+12.3%
Avg. growth/yr (5Y)
+16.5%
Avg. growth/yr (13Y)
+25.9%
Revenue +16.5%/yr
FY21 R$41.9B
FY22 R$54.5B
FY23 R$66.5B
FY24 R$73.8B
FY25 R$77.3B
Net income −25.5%/yr
FY21 R$1.6B
FY22 R$1.2B
FY23 R$710M
FY24 R$769M
FY25 R$497M

Watch ASAI3: get an alert when its fair value changes →

Share or link this analysis
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). "Sendas Distribuidora S.A Fair Value". https://www.fairvalue-calculator.com/stock/ASAI3

Peer Group

Grocery Stores · 83 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 47 · Bottom 25%
Fair Value upside −5% · Below median
Return on equity (TTM) 12% · Below median
Return on assets 6% · Above median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 7% · Top 25%
Revenue growth 1% · Below median
Dividend yield (TTM) 1.2% · Below median
Debt / equity 2.63× · Higher than 75% of peers

Valuation Multiples vs Grocery Stores median · lower = cheaper

P/E (TTM) 23.1× · Pricier than median
P/B 2.06× · Pricier than median
P/S (TTM) 0.15× · Cheaper than 75% of peers
P/FCF 0.9× · Cheaper than median
EV/EBITDA 3.6× · Cheaper than median

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.

VALUE 26 · sector 36
FUTURE 3 · sector 17
PAST 50 · sector 51
HEALTH 0 · sector 92
DIVIDEND 24 · sector 48

Insider activity: 40/100

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Grocery Stores stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Loblaw Companies Limited L C$65.49 C$44.44 -32%
Koninklijke Ahold Delhaize N.V AD €36.30 €53.50 +47%
The Kroger Co KR $58.82 $28.19 -52%
Woolworths Group WOW A$39.20 A$13.40 -66%
George Weston Limited WN C$100.98 C$63.61 -37%
Coles Group COL A$23.56 A$15.86 -33%
Metro Inc MRU C$93.64 C$94.01 +0%
Carrefour SA CA €16.40 €11.51 -30%
CP ALL Public Company TCPD 1.89 SGD 2.36 SGD +25%
BIM Birlesik Magazalar A.S., BIMAS 385.75 TRY 267.12 TRY -31%

Compare Sendas Distribuidora S.A with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

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

Frequently asked questions

Is Sendas Distribuidora S.A (ASAI3) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of R$7.80 versus a price of R$8.24, about −5% (fairly valued).
What is the fair value of ASAI3?
Our model-based fair value for Sendas Distribuidora S.A is R$7.80 (as of Jul 17, 2026), built from audited fundamentals. The current price is R$8.24.
What is the quality score of ASAI3?
Sendas Distribuidora S.A has a Quality Score of 47/100. 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 revenue of Sendas Distribuidora S.A (ASAI3)?
Sendas Distribuidora S.A reported trailing-twelve-month revenue of about R$77.4B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of ASAI3?
The net profit margin of Sendas Distribuidora S.A is about 0.9%, meaning it keeps roughly 0.9% of revenue as net income. Based on the latest reported figures.
Does Sendas Distribuidora S.A pay a dividend?
Sendas Distribuidora S.A currently shows a dividend yield of about 1.18% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Sendas Distribuidora S.A and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.