EN DE

Cambuci S.A (CAMB3) Fair Value & Analysis

Consumer Cyclical · BR · Market cap R$393M

CS Cambuci S.A CAMB3 · SA
PriceR$8.60
Fair ValueR$22.28
Upside+159.1%
Quality68/100
Watch Cambuci S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 17.9% net margin
Low debt · generates free cash flow
10.20% dividend yield
Ranks above peers (13/14)
Wide moat 69/100
Evidence: High Range R$15.35 – R$33.24 Share as image

Fair value as of: Jul 15, 2026

From 25 valuation models · updated 26 days ago

Share price −6.8% over the past month.

A solid business, screening 159% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (R$15.35). The market is more pessimistic than our downside scenario.
  • Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (R$15.35 to R$33.24) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$10.55 R$2.76 Fair Value R$22.28 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range R$2.76 – R$10.55 · fair‑value band R$15.35 – R$33.24 · the R$8.60 price screens below the R$22.28 fair value. Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

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

Analysis

Cambuci S.A (CAMB3) currently trades at R$8.60, while our model-based Fair Value estimate is R$22.28, implying the stock looks roughly 159.1% undervalued today. The Quality Score stands at 68/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Cambuci S.A generated revenue of R$384M at a net margin of 17.9%. Revenue grew 1.3% year over year. It earns a return on equity of 22.4%. Net debt stands at R$1.2M. Fundamentals as of Jul 15, 2026

Our scenario range runs from R$15.35 (bear case) to R$33.24 (bull case); at R$8.60, the current price sits below 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 17% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 2% fair-value upside, at 159%, CAMB3 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 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. Evidence
Highest evidence
Growth DCF R$14.44 R$18.74 R$23.78 80
Residual Income R$8.89 R$11.06 R$26.97 76
Rev-Margin DCF R$10.10 R$14.00 R$18.22 74
All 25 models by family
DCF Models
FCF DCF R$14.17 R$18.85 R$24.57 38
Owner Earnings R$14.46 R$19.24 R$25.07 31
5Y Revenue Exit R$10.10 R$13.73 R$18.05 39
5Y EBITDA Exit R$14.41 R$21.32 R$28.91 41
5Y P/E Exit R$19.58 R$30.41 R$41.09 38
10Y Revenue Exit R$11.53 R$14.89 R$18.77 36
10Y EBITDA Exit R$14.17 R$19.54 R$25.92 37
10Y P/E Exit R$17.11 R$25.13 R$33.96 35
Earnings-Based
Graham-Dodd R$11.12 R$24.52 R$31.27 54
PEG = 1.0 R$3.91 R$5.59 R$7.27 46
EPV R$11.05 R$12.56 R$13.82 59
Dividend Discount
Gordon GGM R$8.21 R$12.04 R$15.65 70
DDM Multi-Stage R$8.21 R$11.25 R$14.23 61
Multiples
P/E Multiple R$26.97 R$35.96 R$44.95 63
P/S Multiple R$8.24 R$10.99 R$13.74 58
P/B Multiple R$20.84 R$27.79 R$34.73 55
EV/EBIT R$20.73 R$27.64 R$34.55 53
EV/EBITDA R$16.75 R$22.34 R$27.93 54
EV/Revenue R$7.69 R$10.99 R$14.28 43
Asset-Based
NCAV (Graham) R$3.65 R$4.89 R$7.30 50
Growth DCF
Growth DCF R$14.44 R$18.74 R$23.78 80
Rev-Margin DCF R$10.10 R$14.00 R$18.22 74
Economic Profit
Residual Income R$8.89 R$11.06 R$26.97 76
ROIC Compounder R$11.35 R$13.36 R$15.39 72
Growth Earnings
Growth-Adj P/E R$20.00 R$28.57 R$37.14 68

Widest divergence: Growth Earnings (R$28.57) versus Asset-Based (R$4.89). Highest evidence: Growth DCF (80).

Notify me when CAMB3 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) R$384M
Revenue growth (YoY) +1.3%
Net margin 17.9%
Return on equity 22.4%
Free cash flow R$67.7M FY2025
P/E ratio 5.7
More key figures
Operating margin 18.0%
EPS (TTM) R$1.65
Dividend yield 10.2%
EPS growth (YoY) +3.0%
Net debt R$1.2M FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 68 · Market factors (momentum, volatility) 50

Profitability 84
Margins and returns on capital today
Quality Growth 12
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 64
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 82
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

Cambuci S.A. manufactures and sells soccer equipment in Brazil, Africa, South and Central America, Asia, and Europe. The company produces balls, yarn, fabrics, haberdashery, clothing items, bags, hats, footwear, accessories, and apparel. It sells its products under Penalty and Stadium brands.

Full company description

Cambuci S.A. manufactures and sells soccer equipment in Brazil, Africa, South and Central America, Asia, and Europe. The company produces balls, yarn, fabrics, haberdashery, clothing items, bags, hats, footwear, accessories, and apparel. It sells its products under Penalty and Stadium brands. The company operates through stores and e-commerce platform to direct customers and retailers. Cambuci S.A. was founded in 1945 and is based in São Roque, Brazil.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Cambuci S.A reported revenue of R$383M in FY2025 versus R$240M in FY2021, a compound +12.4%/yr. Reported net income was R$68.4M in FY2025, compounding +25.5%/yr from FY2021.

Growth Quality 94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
R$383M
Latest YoY
−12.5%
Avg. growth/yr (3Y) 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.
−4.5%
Avg. growth/yr (5Y) 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.
+19.6%
Avg. growth/yr (21Y) 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.
+5.5%
Revenue +12.4%/yr
FY21 R$240M
FY22 R$440M
FY23 R$459M
FY24 R$438M
FY25 R$383M
Net income +25.5%/yr
FY21 R$27.6M
FY22 R$56.7M
FY23 R$71.9M
FY24 R$76.4M
FY25 R$68.4M

Watch CAMB3: 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). "Cambuci S.A Fair Value". https://www.fairvalue-calculator.com/stock/CAMB3

Peer Group

Leisure · 190 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 68 · Top 25%
Fair Value upside +159% · Top 25%
Return on equity (TTM) 22% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) 18% · Top 25%
Revenue growth 1% · Below median
Dividend yield (TTM) 10.2% · Top 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Leisure median · lower = cheaper

P/E (TTM) 5.7× · Cheaper than 75% of peers
P/B 1.29× · Cheaper than median
P/S (TTM) 1.02× · Cheaper than median
P/FCF 1.1× · Cheaper than median
EV/EBITDA 5.2× · Cheaper than 75% of peers

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 100 · sector 14
FUTURE 7 · sector 18
PAST 90 · sector 19
HEALTH 100 · sector 94
DIVIDEND 100 · sector 51

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 Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$74.15 HK$119.29 +61%
Pop Mart International Group 9992 HK$160.20 HK$227.30 +42%
Amer Sports, Inc AS $36.44 $16.16 -56%
Hasbro, Inc HAS $81.55 $83.38 +2%
Life Time Group LTH $42.15 $16.15 -62%
Acushnet Holdings GOLF $114.78 $37.79 -67%
Li Ning Company 2331 HK$14.80 HK$29.26 +98%
Benefit Systems S.A BFT 5,255 PLN 3,714 PLN -29%
Ninebot Limited 689009 ¥37.82 ¥39.17 +4%
Asmodee Group ASMDEEB kr 145.70 kr 41.90 -71%

Compare Cambuci S.A with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Cambuci S.A (CAMB3) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of R$22.28 versus a price of R$8.60, about +159% (undervalued).
What is the fair value of CAMB3?
Our model-based fair value for Cambuci S.A is R$22.28 (as of Jul 15, 2026), built from audited fundamentals. The current price is R$8.60.
What is the quality score of CAMB3?
Cambuci S.A has a Quality Score of 68/100. 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 Cambuci S.A (CAMB3)?
Cambuci S.A reported trailing-twelve-month revenue of about R$384M (latest available figure, as of Jul 15, 2026).
What is the net profit margin of CAMB3?
The net profit margin of Cambuci S.A is about 17.9%, meaning it keeps roughly 17.9% of revenue as net income. Based on the latest reported figures.
Does Cambuci S.A pay a dividend?
Cambuci S.A currently shows a dividend yield of about 10.03% relative to its recent price (as of Jul 15, 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 Cambuci 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.