EN DE

Desktop S.A (DESK3) Fair Value & Analysis

Communication Services · BR · Market cap R$2.1B

DS Desktop S.A DESK3 · SA
PriceR$18.65
Fair ValueR$13.57
Upside-27.2%
Quality37/100
Watch Desktop S.A for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 5.0% net margin
Moderate debt · generates free cash flow
Trails peers (4/14)
Moderate moat 56/100
Evidence: High Range R$10.18 – R$16.97 Share as image

Fair value as of: Jul 11, 2026

From 23 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from R$21.53 to R$13.57 (−37.0%) since Jun 24, 2026. Share price +4.4% over the past month.

Below-average quality, and screening another 27% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (R$16.97). The favourable scenario is already priced in.
  • Weak quality (37/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$25.63 R$6.09 Fair Value R$13.57 Jul 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range R$6.09 – R$25.63 · fair‑value band R$10.18 – R$16.97 · the R$18.65 price screens above the R$13.57 fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Desktop S.A (DESK3) currently trades at R$18.65, while our model-based Fair Value estimate is R$13.57, implying the stock looks roughly 27.2% overvalued today. The Quality Score stands at 37/100 (below-average quality), in the Communication Services 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, Desktop S.A generated revenue of R$1.2B at a net margin of 5.0%. Revenue grew 9.2% year over year. It earns a return on equity of 5.0%. Net debt stands at R$1.2B. Fundamentals as of Jul 11, 2026

Our scenario range runs from R$10.18 (bear case) to R$16.97 (bull case); at R$18.65, the current price sits above 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 near its 52-week high and 150% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 32% fair-value upside, at -27%, DESK3 screens richer 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
Residual Income R$9.14 R$9.12 R$8.52 76
Rev-Margin DCF R$10.87 R$31.80 R$75.20 74
ROIC Compounder R$23.57 R$36.62 R$47.94 72
All 23 models by family
DCF Models
5Y Revenue Exit R$8.69 R$26.67 R$64.69 39
5Y EBITDA Exit R$24.98 R$59.59 R$127.77 41
5Y P/E Exit R$10.80 R$27.56 38
10Y Revenue Exit R$3.29 R$29.17 R$48.92 36
10Y EBITDA Exit R$15.87 R$63.43 R$151.59 37
10Y P/E Exit R$8.22 R$27.14 35
Earnings-Based
Graham-Dodd R$4.20 R$29.26 R$41.06 54
Lynch FV R$15.12 R$21.59 R$28.07 50
PEG = 1.0 R$15.12 R$21.59 R$28.07 46
EPV R$17.47 R$21.73 R$25.41 59
Dividend Discount
Gordon GGM R$0.3200 R$0.6400 R$0.9800 70
DDM Multi-Stage R$0.3200 R$0.5600 R$0.6800 61
Multiples
P/E Multiple R$10.18 R$13.57 R$16.97 63
P/S Multiple R$7.87 R$10.49 R$13.11 58
P/B Multiple R$7.87 R$10.49 R$13.11 55
EV/EBIT R$30.07 R$43.26 R$56.45 53
EV/EBITDA R$36.20 R$51.44 R$66.68 54
EV/Revenue R$12.57 R$22.04 R$31.50 43
Asset-Based
NCAV (Graham) R$6.08 R$8.14 R$12.15 50
Growth DCF
Rev-Margin DCF R$10.87 R$31.80 R$75.20 74
Economic Profit
Residual Income R$9.14 R$9.12 R$8.52 76
ROIC Compounder R$23.57 R$36.62 R$47.94 72
Growth Earnings
Growth-Adj P/E R$20.07 R$28.67 R$37.26 68

Widest divergence: Growth DCF (R$31.80) versus Dividend Discount (R$0.5600). Highest evidence: Residual Income (76).

Notify me when DESK3 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$1.2B
Revenue growth (YoY) +9.2%
Net margin 5.0%
Return on equity 5.0%
Free cash flow R$18.8M FY2025
P/E ratio 35.1
More key figures
Operating margin 31.9%
EPS (TTM) R$0.5100
EPS growth (YoY) -50.8%
Net debt R$1.2B FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 37/100

Of which business quality 38 · Market factors (momentum, volatility) 75

Profitability 28
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 31
Balance sheet, leverage, solvency risk
Investment 17
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 77
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 38
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

Desktop S.A. offers fixed telephony, broadband internet, and pay television services in Brazil. The company was founded in 1997 and is headquartered in Sumaré, Brazil.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Desktop S.A reported revenue of R$1.2B in FY2025 versus R$349M in FY2021, a compound +36.7%/yr. Reported net income was R$71.5M in FY2025, compounding +29.0%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
R$1.2B
Latest YoY
+7.9%
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.
+19.7%
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.
+48.8%
Avg. growth/yr (7Y) 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.
+51.5%
Revenue +36.7%/yr
FY21 R$349M
FY22 R$711M
FY23 R$986M
FY24 R$1.1B
FY25 R$1.2B
Net income +29.0%/yr
FY21 R$25.8M
FY22 R$48.0M
FY23 R$102M
FY24 R$89.7M
FY25 R$71.5M

DESK3 screens 27% overvalued. Compare with China Mobile Limited →

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). "Desktop S.A Fair Value". https://www.fairvalue-calculator.com/stock/DESK3

Peer Group

Telecom Services · 250 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 37 · Bottom 25%
Fair Value upside −27% · Below median
Return on equity (TTM) 5% · Below median
Return on assets 7% · Top 25%
Net margin (TTM) 5% · Below median
Operating margin (TTM) 32% · Top 25%
Revenue growth 9% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 1.11× · Higher than 75% of peers

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 35.1× · Pricier than 75% of peers
P/B 1.47× · Pricier than median
P/S (TTM) 1.67× · Pricier than median
P/FCF 21.7× · Pricier than 75% of peers
EV/EBITDA 5.4× · 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 0 · sector 29
FUTURE 46 · sector 15
PAST 20 · sector 28
HEALTH 44 · sector 88
DIVIDEND 0 · sector 73

VALUE 0: the price sits above our fair-value range.

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 Telecom Services stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥89.98 ¥109.88 +22%
T-Mobile US, Inc TMUS $187.61 $172.67 -8%
Bharti Airtel Limited BHARTIARTL ₹1,922 ₹941.55 -51%
China Telecom Corporation 601728 ¥6.01 ¥8.36 +39%
América Móvil, S.A. AMXB 23.07 MXN 30.35 MXN +32%
Vodafone Group VODN 259.50 MXN 507.27 MXN +95%
Advanced Info Service Public Company ADVANC 379.00 THB 286.77 THB -24%
Chunghwa Telecom Co 2412 133.50 TWD 100.00 TWD -25%
China Unicom (Hong Kong) Limited 0762 HK$6.50 HK$13.03 +100%
Telefónica, S.A TEFN 75.67 MXN 111.01 MXN +47%

Compare Desktop S.A with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 Desktop S.A (DESK3) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of R$13.57 versus a price of R$18.65, about −27% (overvalued).
What is the fair value of DESK3?
Our model-based fair value for Desktop S.A is R$13.57 (as of Jul 11, 2026), built from audited fundamentals. The current price is R$18.65.
What is the quality score of DESK3?
Desktop S.A has a Quality Score of 37/100. 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 Desktop S.A (DESK3)?
Desktop S.A reported trailing-twelve-month revenue of about R$1.2B (latest available figure, as of Jul 11, 2026).
What is the net profit margin of DESK3?
The net profit margin of Desktop S.A is about 5.0%, meaning it keeps roughly 5.0% 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 Desktop 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.