EN DE

Karsten S.A (CTKA3) Fair Value & Analysis

Consumer Cyclical · BR · Market cap R$273M

KS Karsten S.A CTKA3 · SA
PriceR$44.00
Fair ValueR$112.90
Upside+156.6%
Quality56/100
Watch Karsten S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.3% net margin
High debt · generates free cash flow
Ranks above peers (10/13)
Moderate moat 60/100
Evidence: High Range R$63.98 – R$207.88 Share as image

Fair value as of: Aug 14, 2026

From 24 valuation models · updated today

Fair value updated Aug 14, 2026, revised from R$152.94 to R$112.90 (−26.2%) since Jul 19, 2026.

A solid business, screening 157% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (R$63.98). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide (R$63.98 to R$207.88). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$50.00 R$13.00 Fair Value R$112.90 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 14, 2026.

How to read this chart

60‑month range R$13.00 – R$50.00 · fair‑value band R$63.98 – R$207.88 · the R$44.00 price screens below the R$112.90 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 14, 2026.

Full chart & analysis →

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

Analysis

Karsten S.A (CTKA3) currently trades at R$44.00, while our model-based Fair Value estimate is R$112.90, implying the stock looks roughly 156.6% undervalued today. The Quality Score stands at 56/100 (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, Karsten S.A generated revenue of R$763M at a net margin of 8.1%. Revenue grew 2.9% year over year. It earns a return on equity of 124.8%. Net debt stands at R$404M. Fundamentals as of Aug 14, 2026

Our scenario range runs from R$63.98 (bear case) to R$207.88 (bull case); at R$44.00, 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 12% below its 52-week high and 42% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -7% fair-value upside, at 157%, CTKA3 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$10.88 R$35.73 80
Residual Income R$67.80 R$152.94 R$5,642 76
Rev-Margin DCF R$18.27 R$71.42 R$134.37 74
All 24 models by family
DCF Models
FCF DCF R$12.92 R$41.50 38
Owner Earnings R$45.65 R$91.84 R$151.86 31
5Y Revenue Exit R$18.27 R$72.34 R$143.02 39
5Y EBITDA Exit R$45.57 R$124.71 R$219.52 41
5Y P/E Exit R$57.61 R$147.82 R$245.36 38
10Y Revenue Exit R$2.93 R$44.70 R$103.43 36
10Y EBITDA Exit R$20.35 R$76.22 R$154.51 37
10Y P/E Exit R$26.99 R$90.12 R$171.76 35
Earnings-Based
Graham-Dodd R$77.30 R$273.22 R$367.69 54
Lynch FV R$63.98 R$91.40 R$118.82 50
PEG = 1.0 R$63.98 R$91.40 R$118.82 46
EPV R$34.15 R$45.30 R$54.35 59
Multiples
P/E Multiple R$187.57 R$250.10 R$312.62 63
P/S Multiple R$109.99 R$146.65 R$183.32 58
P/B Multiple R$36.75 R$49.00 R$61.25 55
EV/EBIT R$139.34 R$205.38 R$271.42 53
EV/EBITDA R$105.05 R$159.66 R$214.26 54
EV/Revenue R$43.88 R$87.88 R$131.87 43
Asset-Based
NCAV (Graham) R$6.12 R$8.21 R$12.25 50
Growth DCF
Growth DCF R$10.88 R$35.73 80
Rev-Margin DCF R$18.27 R$71.42 R$134.37 74
Economic Profit
Residual Income R$67.80 R$152.94 R$5,642 76
ROIC Compounder R$38.43 R$57.71 R$79.35 72
Growth Earnings
Growth-Adj P/E R$127.35 R$181.93 R$236.51 68

Widest divergence: Growth Earnings (R$181.93) versus Asset-Based (R$8.21). Highest evidence: Growth DCF (80).

Notify me when CTKA3 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$763M
Revenue growth (YoY) +2.9%
Net margin 8.1%
Return on equity 125%
Free cash flow R$36.0M FY2025
P/E ratio 4.7 as of Jun 8, 2026
More key figures
Operating margin 6.1%
EPS (TTM) R$9.92
EPS growth (YoY) -64.4%
Net debt R$404M FY2025

Figures from reported company fundamentals · as of Aug 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 51 · Market factors (momentum, volatility) 61

Profitability 74
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 35
Earnings quality: real cash, not paper profit
Fin. Strength 15
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 67
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

Karsten S.A. manufactures and sells home textiles lines and decor products in Brazil. It offers bed, table, bath, infant, and other decor products. The company provides house and decoration products, such as home fragrances, picture frame, decorative pillows and cushions, mats, organizer and clothes basket, and kitchen and bathroom accessories.

Full company description

Karsten S.A. manufactures and sells home textiles lines and decor products in Brazil. It offers bed, table, bath, infant, and other decor products. The company provides house and decoration products, such as home fragrances, picture frame, decorative pillows and cushions, mats, organizer and clothes basket, and kitchen and bathroom accessories. It also sells its products online. The company was founded in 1882 and is headquartered in Blumenau, Brazil. Karsten S.A. operates as a subsidiary of Kasavii Participações S.A.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Karsten S.A reported revenue of R$758M in FY2025 versus R$550M in FY2021, a compound +8.4%/yr. Reported net income was R$70.5M in FY2025, compounding +5.2%/yr from FY2021.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
R$758M
Latest YoY
+8.5%
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.
+7.4%
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.
+14.8%
Avg. growth/yr (19Y) 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.
+5.0%
Revenue +8.4%/yr
FY21 R$550M
FY22 R$613M
FY23 R$668M
FY24 R$699M
FY25 R$758M
Net income +5.2%/yr
FY21 R$57.5M
FY22 −R$21.1M
FY23 R$42.2M
FY24 R$118M
FY25 R$70.5M

Watch CTKA3: 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). "Karsten S.A Fair Value". https://www.fairvalue-calculator.com/stock/CTKA3

Peer Group

Textile Manufacturing · 319 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 56 · Above median
Fair Value upside +157% · Top 25%
Return on equity (TTM) 173% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 9% · Above median
Revenue growth 3% · Above median
Debt / equity 4.99× · Higher than 75% of peers

Valuation Multiples vs Textile Manufacturing median · lower = cheaper

P/E (TTM) 4.7× · Cheaper than 75% of peers
P/B 3.59× · Pricier than 75% of peers
P/S (TTM) 0.36× · Cheaper than median
P/FCF 1.5× · Pricier than median
EV/EBITDA 5.8× · 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 100 · sector 8
FUTURE 14 · sector 0
PAST 100 · sector 15
HEALTH 0 · sector 95
DIVIDEND 0 · sector 33

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 Textile Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 14, 2026).

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$42.10 HK$68.24 +62%
Tongkun Group 601233 ¥22.67 ¥14.53 -36%
Inner Mongolia ERDOS Resources Co 600295 ¥12.79 ¥14.35 +12%
Far Eastern New Century Corporation 1402 27.55 TWD 25.64 TWD -7%
K.P.R. Mill Limited KPRMILL ₹1,089 ₹467.49 -57%
HMT (Xiamen) New Technical Materials Co 603306 ¥71.55 ¥11.85 -83%
Vardhman Textiles Limited VTL ₹591.90 ₹437.53 -26%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 324.31 TRY +86%
Ruentex Industries Ltd 2915 54.10 TWD 133.24 TWD +146%
Welspun Living Limited WELSPUNLIV ₹165.23 ₹47.77 -71%

Compare Karsten 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Karsten S.A (CTKA3) overvalued or undervalued?
As of Aug 14, 2026, our model estimates a fair value of R$112.90 versus a price of R$44.00, about +157% (undervalued).
What is the fair value of CTKA3?
Our model-based fair value for Karsten S.A is R$112.90 (as of Aug 14, 2026), built from audited fundamentals. The current price is R$44.00.
What is the quality score of CTKA3?
Karsten S.A has a Quality Score of 56/100. 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 Karsten S.A (CTKA3)?
Karsten S.A reported trailing-twelve-month revenue of about R$763M (latest available figure, as of Aug 14, 2026).
What is the net profit margin of CTKA3?
The net profit margin of Karsten S.A is about 8.1%, meaning it keeps roughly 8.1% of revenue as net income. Based on the latest reported figures.

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 Karsten 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.