Cambuci S.A (CAMB3) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Cambuci S.A BRL 16.15, price BRL 7.90, upside +104.4%, quality 68 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Cambuci S.A for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range R$2.76 – R$10.55 · fair‑value band R$12.03 – R$20.99 · the R$7.90 price screens below the R$16.15 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow Cambuci in your weekly email
Every Wednesday you see whether Cambuci 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.
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.
Show more
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.
Stock analysis
Cambuci S.A (CAMB3) currently trades at R$7.90, while our model-based Fair Value estimate is R$16.15, implying the stock looks roughly 51.1% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of R$28.57 per share, and 23 of the 25 models we run sit above the R$7.90 price.
Bear case: the Asset-Based group reads lowest at R$4.89, and 2 of the 25 models stay below the price. Evidence for this calculation is high.
Scenario range: R$12.03 (bear) to R$20.99 (bull), the price of R$7.90 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 68/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
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.
Key figures
Market cap R$393M (≈ $76.4M) · P/E ratio 4.8 · P/S ratio 0.85 · EPS (TTM) R$1.65 · Dividend yield 12.1% · Net margin 17.9% · Return on equity 22.4% · Return on assets (EBIT) 21.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 38% fair-value upside, at 104%, CAMB3 screens cheaper than that median.
Fair Value models
Bear R$12.03Fair Value R$16.15Bull R$20.99
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (R$0.5074 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.Evidence ⓘEvidence = 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−12.5%
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.
−4.5%
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.
+19.6%
Start year 2020 (pandemic). Over 10 years: +3.0% a year
Revenue growth 21 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.
+5.5%
’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.
+37.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+25.6%
Dividend (yield on the price)12.1%
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.26% vs 16%, picking up
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% → 17%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−13.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Brazil: IMF forecast 3.3% a year to 2030, 5.4% from 2016 to 2025) that is about −16.2% a year for the price.
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.Leisure · 189 stocks
Beats the industry median on 13/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside+104% · Top 25%
Profitability
Return on equity (TTM)22% · Top 25%
Return on assets11% · Top 25%
Net margin (TTM)18% · Top 25%
Operating margin (TTM)18% · Top 25%
Growth and dividend
Revenue growth1% · Below median
Dividend yield (TTM)12.1% · Top 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Leisure 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). "Cambuci S.A Fair Value". https://www.fairvalue-calculator.com/stock/CAMB3
Frequently asked questions
Is Cambuci S.A (CAMB3) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of R$16.15 versus a price of R$7.90, about +104% upside (undervalued).
What is the fair value of CAMB3?
Our model-based fair value for Cambuci S.A is R$16.15 (as of Sep 24, 2026), built from audited fundamentals. The current price: R$7.90.
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 price target for Cambuci S.A (CAMB3)?
Our model-based price target is the fair value of R$16.15 (as of Sep 24, 2026) from 25 valuation models. Cautious scenario R$12.03, optimistic scenario R$20.99. It is a calculation from audited fundamentals, not an analyst target.
What is the Cambuci S.A stock forecast for 2026?
Our models put fair value at R$16.15, about +104% upside versus a price of R$7.90 (undervalued). Cautious scenario R$12.03, optimistic scenario R$20.99. The calculation is refreshed regularly with new filings.
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 Sep 24, 2026).
Does Cambuci S.A pay a dividend?
Cambuci S.A currently shows a dividend yield of about 12.14% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Cambuci S.A (CAMB3)?
For today's price to be fair in a discounted-cash-flow model, Cambuci S.A would have to grow free cash flow by -13.5 % 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 +19.6 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of CAMB3 use?
Our models discount Cambuci S.A at 14.2 %: a base by market capitalisation (micro), damped by beta 0.02, 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 Cambuci S.A that is -13.5 % per year a year over ten years, using the same discount rate (14.2 %) and the same formula as our fair value.
How much growth has Cambuci S.A (CAMB3) delivered so far?
Over the past 5 years revenue at Cambuci S.A grew +19.6 % a year. The price currently implies -13.5 % per year free-cash-flow growth a 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 Cambuci S.A (CAMB3) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Cambuci S.A (-13.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cambuci S.A (CAMB3)?
The free-cash-flow yield on the price is 20.49 %: that much free cash flow Cambuci S.A 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 Cambuci S.A (CAMB3)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cambuci S.A it is R$16.15 per share (as of Sep 24, 2026), against a price of R$7.90. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Cambuci S.A stock overvalued or undervalued in 2026?
As of Sep 24, 2026, CAMB3 trades below its calculated fair value: price R$7.90, fair value R$16.15, a gap of about +104% (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 CAMB3?
No. The price is what the market pays today (R$7.90); the fair value is what the company's own numbers justify (R$16.15). For Cambuci S.A the two are R$8.25 per share apart. That gap is exactly why we show both numbers side by side.
How much is Cambuci S.A worth?
The market values Cambuci S.A at about R$393M (market capitalisation, as of Sep 24, 2026). Per share that is R$7.90; our models calculate a fair value of R$16.15 per share.
What do the bullish and bearish scenarios say about CAMB3?
Our models span a range for Cambuci S.A: cautious scenario R$12.03, base R$16.15, optimistic R$20.99 per share (as of Sep 24, 2026, price R$7.90). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CAMB3?
Cambuci S.A trades at a price-to-earnings ratio of 4.8 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$16.15 is built from several models across several years. Other multiples: P/B 1.3, P/S 1.0, EV/EBITDA 5.2.
How solid is the balance sheet of Cambuci S.A (CAMB3)?
Balance-sheet figures for Cambuci S.A (as of Sep 24, 2026): return on equity 22.4%, debt of 0.00 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is CAMB3 from its 52-week high?
Cambuci S.A trades at R$7.90, about 24% below its 52-week high of R$10.39 and at the low of R$7.90 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of R$16.15 is for.
Which stocks are comparable to Cambuci S.A?
From the same area (Consumer Cyclical) we also value ANTA Sports Products Limited, Pop Mart International Group, Amer Sports, Inc, Hasbro, Inc, 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 Cambuci S.A stock attractive at the current price?
The data as of Sep 24, 2026: price R$7.90, calculated fair value R$16.15 (+104%), Quality Score 68/100, from 25 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 CAMB3 calculated?
We run Cambuci S.A through 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of R$16.15, 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. Cambuci S.A currently trades 104 % 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 Cambuci S.A (CAMB3)?
The closing price on Sep 23, 2026 was R$7.90. Our model-based fair value is R$16.15, about +104% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cambuci S.A right now?
The price is below even our cautious bear case (R$12.03). 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.
Key figures of Cambuci S.A
How large is the market capitalisation of Cambuci S.A (CAMB3)?
The market capitalisation of Cambuci S.A is R$393M (≈ $76.4M). 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 Cambuci S.A (CAMB3)?
The price-to-sales ratio of Cambuci S.A is 0.85 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Cambuci S.A (CAMB3)?
Earnings per share at Cambuci S.A are R$1.65 (price ÷ EPS = P/E 4.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cambuci S.A (CAMB3)?
The dividend yield of Cambuci S.A is 12.1% (payout 58.1%). 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 Cambuci S.A (CAMB3)?
The net margin of Cambuci S.A is 17.9% (fiscal year 2025). 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 Cambuci S.A (CAMB3)?
The return on equity (ROE) of Cambuci S.A is 22.4% (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 Cambuci S.A (CAMB3)?
On an EBIT basis the return on assets of Cambuci S.A is 21.3% (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 Cambuci S.A (CAMB3)?
The operating margin of Cambuci S.A is 18.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cambuci S.A (CAMB3)?
Revenue at Cambuci S.A is growing +1.3% versus a year earlier (3y avg −4.5%). 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 Cambuci S.A (CAMB3)?
Earnings per share at Cambuci S.A are growing +3.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Cambuci S.A (CAMB3) carry?
The net debt of Cambuci S.A is R$1.2M (fiscal year 2025, ≈ 0.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Cambuci S.A in the live analysis
One click puts Cambuci S.A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
