CVC Brasil Operadora e Agencia (CVCB3) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of CVC Brasil Operadora e Agencia BRL 5.93, price BRL 1.38, upside +329.7%, quality 41 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch CVC Brasil Operadora e Agencia 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$1.08 – R$24.93 · fair‑value band R$4.36 – R$7.49 · the R$1.38 price screens below the R$5.93 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow CVC Brasil Operadora e Agencia in your weekly email
Every Wednesday you see whether CVC Brasil Operadora e Agencia 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.
CVC Brasil Operadora e Agência de Viagens S.A., together with its subsidiaries, provides tourism services in Brazil and internationally. The company offers services in the areas of accommodation, entertainment, land and air transportation, cruises seafarers, cultural and professional exchange, and others.
Show more
CVC Brasil Operadora e Agência de Viagens S.A., together with its subsidiaries, provides tourism services in Brazil and internationally. The company offers services in the areas of accommodation, entertainment, land and air transportation, cruises seafarers, cultural and professional exchange, and others. It operates under Almundo.com, Biblos, CVC, and Ola brands. CVC Brasil Operadora e Agência de Viagens S.A. was incorporated in 2009 and is headquartered in Santo André, Brazil.
Stock analysis
CVC Brasil Operadora e Agencia (CVCB3) currently trades at R$1.38, while our model-based Fair Value estimate is R$5.93, implying the stock looks roughly 76.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of R$9.80 per share, and 13 of the 14 models we run sit above the R$1.38 price.
Bear case: the Asset-Based group reads lowest at R$0.6200, and 1 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: R$4.36 (bear) to R$7.49 (bull), the price of R$1.38 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 41/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
CVC Brasil Operadora e Agencia reported revenue of R$1.5B in FY2025 versus R$826M in FY2021, a compound +15.9%/yr. Reported net income was −R$40.9M in FY2025.
Key figures
Market cap R$725M (≈ $139M) · P/S ratio 0.43 · EPS (TTM) R$−0.1800 · Net margin −2.8% · Return on equity −23.0% · Return on assets (EBIT) −1.1% · Operating margin 8.2% · Revenue (TTM) R$1.5B.
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 49% below its 52-week high and 28% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 330%, CVCB3 screens cheaper than that median.
Fair Value models
Bear R$4.36Fair Value R$5.93Bull R$7.49
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.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.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.67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+4.8%
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.
+6.8%
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.
+19.0%
Start year 2020 (pandemic). Over 10 years: +5.4% a year
Revenue growth 16 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.
+23.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−67.5% (2020) → 12.2% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
−16.4%
Yearly growth needed for the next five years to justify today's price.
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.
+7.6%
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 −19.0% a year for the price and +4.1% for the forecasts.
Compare CVC Brasil Operadora e Agencia 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.Travel Services · 83 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score41 · Bottom 25%
Fair Value upside+200.0% · Top 25%
Profitability
Return on assets4.4% · Above median
Net margin (TTM)−7.1% · Bottom 25%
Operating margin (TTM)8.2% · Above median
Growth and dividend
Revenue growth0.5% · Below median
Balance sheet
Debt / equity0.65× · Above median
Valuation Multiplesvs Travel Services median · lower = cheaper
P/B0.30× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "CVC Brasil Operadora e Agencia Fair Value". https://www.fairvalue-calculator.com/stock/CVCB3
Frequently asked questions
Is CVC Brasil Operadora e Agencia (CVCB3) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of R$5.93 versus a price of R$1.38, about +330% upside (undervalued).
What is the fair value of CVCB3?
Our model-based fair value for CVC Brasil Operadora e Agencia is R$5.93 (as of Sep 24, 2026), built from audited fundamentals. The current price: R$1.38.
What is the quality score of CVCB3?
CVC Brasil Operadora e Agencia has a Quality Score of 41/100. 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 CVC Brasil Operadora e Agencia (CVCB3)?
Our model-based price target is the fair value of R$5.93 (as of Sep 24, 2026) from 14 valuation models. Cautious scenario R$4.36, optimistic scenario R$7.49. It is a calculation from audited fundamentals, not an analyst target.
What is the CVC Brasil Operadora e Agencia stock forecast for 2026?
Our models put fair value at R$5.93, about +330% upside versus a price of R$1.38 (undervalued). Cautious scenario R$4.36, optimistic scenario R$7.49. The calculation is refreshed regularly with new filings.
What is the revenue of CVC Brasil Operadora e Agencia (CVCB3)?
CVC Brasil Operadora e Agencia reported trailing-twelve-month revenue of about R$1.5B (latest available figure, as of Sep 24, 2026).
What growth is priced into CVC Brasil Operadora e Agencia (CVCB3)?
For today's price to be fair in a discounted-cash-flow model, CVC Brasil Operadora e Agencia would have to grow free cash flow by -16.4 % 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 +19.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of CVCB3 use?
Our models discount CVC Brasil Operadora e Agencia at 14.2 %: a base by market capitalisation (micro), damped by beta 0.49, 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 CVC Brasil Operadora e Agencia that is -16.4 % 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 CVC Brasil Operadora e Agencia (CVCB3) delivered so far?
Over the past 5 years revenue at CVC Brasil Operadora e Agencia grew +19.0 % a year. The price currently implies -16.4 % 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 CVC Brasil Operadora e Agencia (CVCB3) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into CVC Brasil Operadora e Agencia (-16.4 % 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 CVC Brasil Operadora e Agencia (CVCB3)?
The free-cash-flow yield on the price is 33.15 %: that much free cash flow CVC Brasil Operadora e Agencia 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 CVC Brasil Operadora e Agencia (CVCB3)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For CVC Brasil Operadora e Agencia it is R$5.93 per share (as of Sep 24, 2026), against a price of R$1.38. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is CVC Brasil Operadora e Agencia stock overvalued or undervalued in 2026?
As of Sep 24, 2026, CVCB3 trades below its calculated fair value: price R$1.38, fair value R$5.93, a gap of about +330% (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 CVCB3?
No. The price is what the market pays today (R$1.38); the fair value is what the company's own numbers justify (R$5.93). For CVC Brasil Operadora e Agencia the two are R$4.55 per share apart. That gap is exactly why we show both numbers side by side.
How much is CVC Brasil Operadora e Agencia worth?
The market values CVC Brasil Operadora e Agencia at about R$725M (market capitalisation, as of Sep 24, 2026). Per share that is R$1.38; our models calculate a fair value of R$5.93 per share.
What do the bullish and bearish scenarios say about CVCB3?
Our models span a range for CVC Brasil Operadora e Agencia: cautious scenario R$4.36, base R$5.93, optimistic R$7.49 per share (as of Sep 24, 2026, price R$1.38). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of CVCB3?
The PEG ratio of CVC Brasil Operadora e Agencia is 1.50 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of CVC Brasil Operadora e Agencia (CVCB3)?
Balance-sheet figures for CVC Brasil Operadora e Agencia (as of Sep 24, 2026): return on equity −23.0%, debt of 0.65 per unit of equity. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is CVCB3 from its 52-week high?
CVC Brasil Operadora e Agencia trades at R$1.38, about 49% below its 52-week high of R$2.72 and 28% above the low of R$1.08 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of R$5.93 is for.
Which stocks are comparable to CVC Brasil Operadora e Agencia?
From the same area (Consumer Cyclical) we also value Booking Holdings, Airbnb, Inc, Royal Caribbean Cruises Ltd, Viking Holdings, 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 CVC Brasil Operadora e Agencia stock attractive at the current price?
The data as of Sep 24, 2026: price R$1.38, calculated fair value R$5.93 (+330%), Quality Score 41/100, from 14 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 CVCB3 calculated?
We run CVC Brasil Operadora e Agencia through 14 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$5.93, 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 14.5 % above its aggregate fair value. CVC Brasil Operadora e Agencia currently trades 77 % 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 CVC Brasil Operadora e Agencia (CVCB3)?
The closing price on Oct 2, 2026 was R$1.38. Our model-based fair value is R$5.93, about +330% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with CVC Brasil Operadora e Agencia right now?
The large discount to fair value meets weak quality (41/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (R$4.36). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of CVC Brasil Operadora e Agencia
How large is the market capitalisation of CVC Brasil Operadora e Agencia (CVCB3)?
The market capitalisation of CVC Brasil Operadora e Agencia is R$725M (≈ $139M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of CVC Brasil Operadora e Agencia (CVCB3)?
The price-to-sales ratio of CVC Brasil Operadora e Agencia is 0.43 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of CVC Brasil Operadora e Agencia (CVCB3)?
Earnings per share at CVC Brasil Operadora e Agencia are R$−0.1800. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of CVC Brasil Operadora e Agencia (CVCB3)?
The net margin of CVC Brasil Operadora e Agencia is −2.8% (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 CVC Brasil Operadora e Agencia (CVCB3)?
The return on equity (ROE) of CVC Brasil Operadora e Agencia is −23.0% (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 CVC Brasil Operadora e Agencia (CVCB3)?
On an EBIT basis the return on assets of CVC Brasil Operadora e Agencia is −1.1% (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 CVC Brasil Operadora e Agencia (CVCB3)?
The operating margin of CVC Brasil Operadora e Agencia is 8.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at CVC Brasil Operadora e Agencia (CVCB3)?
Revenue at CVC Brasil Operadora e Agencia is growing +0.5% versus a year earlier (3y avg +6.8%). 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 CVC Brasil Operadora e Agencia (CVCB3)?
Earnings per share at CVC Brasil Operadora e Agencia are growing +158% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does CVC Brasil Operadora e Agencia (CVCB3) carry?
The net debt of CVC Brasil Operadora e Agencia is R$176M (fiscal year 2025, ≈ 0.7 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 CVC Brasil Operadora e Agencia in the live analysis
One click puts CVC Brasil Operadora e Agencia 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.
