d1000 Varejo Farma Participações S.A (DMVF3) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of d1000 Varejo Farma Participações S.A BRL 11.86, price BRL 5.86, upside +102.4%, quality 56 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch d1000 Varejo Farma Participações 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$3.20 – R$10.12 · fair‑value band R$9.30 – R$15.42 · the R$5.86 price screens below the R$11.86 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 d1000 Varejo Farma Participações in your weekly email
Every Wednesday you see whether d1000 Varejo Farma Participações 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.
d1000 Varejo Farma Participações S.A. engages in the retail sale of pharmaceutical and perfumery products in Brazil. It sells generic drugs, OTC, and personal care and beauty products. The company was formerly known as Cancun RJ Participações S/A and changed its name to d1000 Varejo Farma Participações S.A. in March 2016.
Show more
d1000 Varejo Farma Participações S.A. engages in the retail sale of pharmaceutical and perfumery products in Brazil. It sells generic drugs, OTC, and personal care and beauty products. The company was formerly known as Cancun RJ Participações S/A and changed its name to d1000 Varejo Farma Participações S.A. in March 2016. The company was incorporated in 2010 and is headquartered in Rio De Janeiro, Brazil. d1000 Varejo Farma Participações S.A. is a subsidiary of Profarma Distribuidora de Produtos Farmacêuticos S.A.
Stock analysis
d1000 Varejo Farma Participações S.A (DMVF3) currently trades at R$5.86, while our model-based Fair Value estimate is R$11.86, implying the stock looks roughly 50.6% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of R$36.52 per share, and 24 of the 24 models we run sit above the R$5.86 price.
Bear case: the Earnings-Based group reads lowest at R$8.56, and 0 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: R$9.30 (bear) to R$15.42 (bull), the price of R$5.86 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 56/100 (solid quality), in the Healthcare sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
d1000 Varejo Farma Participações S.A reported revenue of R$2.7B in FY2025 versus R$1.1B in FY2021, a compound +23.6%/yr. Reported net income was R$22.6M in FY2025, compounding +83.8%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap R$356M (≈ $68.5M) · P/E ratio 12.5 · P/S ratio 0.11 · EPS (TTM) R$0.4700 · Net margin 0.8% · Return on equity 2.6% · Return on assets (EBIT) 2.7% · Operating margin 2.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 22% below its 52-week high and 30% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at 10% fair-value upside, at 102%, DMVF3 screens cheaper than that median.
Fair Value models
Bear R$9.30Fair Value R$11.86Bull R$15.42
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$0.3451 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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+23.4%
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.
+21.6%
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.
+21.6%
Start year 2020 (pandemic)
Revenue growth 8 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.
+11.2%
’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.
+84.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+84.7%
Dividend (yield on the price)0.0%
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.1% → 3%
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).
−10.9%
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 −13.7% a year for the price.
Compare d1000 Varejo Farma Participações S.A 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.Pharmaceutical Retailers · 61 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside+100% · Top 25%
Profitability
Return on equity (TTM)3% · Below median
Return on assets3% · Above median
Net margin (TTM)1% · Below median
Operating margin (TTM)2% · Below median
Growth and dividend
Revenue growth16% · Top 25%
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Pharmaceutical Retailers 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.
Is d1000 Varejo Farma Participações S.A (DMVF3) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of R$11.86 versus a price of R$5.86, about +102% upside (undervalued).
What is the fair value of DMVF3?
Our model-based fair value for d1000 Varejo Farma Participações S.A is R$11.86 (as of Sep 24, 2026), built from audited fundamentals. The current price: R$5.86.
What is the quality score of DMVF3?
d1000 Varejo Farma Participações 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 price target for d1000 Varejo Farma Participações S.A (DMVF3)?
Our model-based price target is the fair value of R$11.86 (as of Sep 24, 2026) from 24 valuation models. Cautious scenario R$9.30, optimistic scenario R$15.42. It is a calculation from audited fundamentals, not an analyst target.
What is the d1000 Varejo Farma Participações S.A stock forecast for 2026?
Our models put fair value at R$11.86, about +102% upside versus a price of R$5.86 (undervalued). Cautious scenario R$9.30, optimistic scenario R$15.42. The calculation is refreshed regularly with new filings.
What is the revenue of d1000 Varejo Farma Participações S.A (DMVF3)?
d1000 Varejo Farma Participações S.A reported trailing-twelve-month revenue of about R$2.8B (latest available figure, as of Sep 24, 2026).
What growth is priced into d1000 Varejo Farma Participações S.A (DMVF3)?
For today's price to be fair in a discounted-cash-flow model, d1000 Varejo Farma Participações S.A would have to grow free cash flow by -10.9 % 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 +21.6 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of DMVF3 use?
Our models discount d1000 Varejo Farma Participações S.A at 14.2 %: a base by market capitalisation (micro), damped by beta 0.09, 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 d1000 Varejo Farma Participações S.A that is -10.9 % 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 d1000 Varejo Farma Participações S.A (DMVF3) delivered so far?
Over the past 5 years revenue at d1000 Varejo Farma Participações S.A grew +21.6 % a year. The price currently implies -10.9 % 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 d1000 Varejo Farma Participações S.A (DMVF3) growing?
The median revenue growth in the sector is +2.9 % a year. That is the yardstick for the growth priced into d1000 Varejo Farma Participações S.A (-10.9 % 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 d1000 Varejo Farma Participações S.A (DMVF3)?
The free-cash-flow yield on the price is 24.54 %: that much free cash flow d1000 Varejo Farma Participações 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 d1000 Varejo Farma Participações S.A (DMVF3)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For d1000 Varejo Farma Participações S.A it is R$11.86 per share (as of Sep 24, 2026), against a price of R$5.86. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is d1000 Varejo Farma Participações S.A stock overvalued or undervalued in 2026?
As of Sep 24, 2026, DMVF3 trades below its calculated fair value: price R$5.86, fair value R$11.86, a gap of about +102% (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 DMVF3?
No. The price is what the market pays today (R$5.86); the fair value is what the company's own numbers justify (R$11.86). For d1000 Varejo Farma Participações S.A the two are R$6.00 per share apart. That gap is exactly why we show both numbers side by side.
How much is d1000 Varejo Farma Participações S.A worth?
The market values d1000 Varejo Farma Participações S.A at about R$356M (market capitalisation, as of Sep 24, 2026). Per share that is R$5.86; our models calculate a fair value of R$11.86 per share.
What do the bullish and bearish scenarios say about DMVF3?
Our models span a range for d1000 Varejo Farma Participações S.A: cautious scenario R$9.30, base R$11.86, optimistic R$15.42 per share (as of Sep 24, 2026, price R$5.86). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DMVF3?
d1000 Varejo Farma Participações S.A trades at a price-to-earnings ratio of 12.5 (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$11.86 is built from several models across several years. Other multiples: P/B 0.4, P/S 0.1, EV/EBITDA 2.3.
How solid is the balance sheet of d1000 Varejo Farma Participações S.A (DMVF3)?
Balance-sheet figures for d1000 Varejo Farma Participações S.A (as of Sep 24, 2026): return on equity 2.6%, debt of 0.02 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is DMVF3 from its 52-week high?
d1000 Varejo Farma Participações S.A trades at R$5.86, about 22% below its 52-week high of R$7.50 and 30% above the low of R$4.51 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of R$11.86 is for.
Which stocks are comparable to d1000 Varejo Farma Participações S.A?
From the same area (Healthcare) we also value Alibaba Health Information Technology Limited, Yifeng Pharmacy Chain Co, DaShenLin Pharmaceutical Group, LBX Pharmacy Chain Joint Stock Company, 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 d1000 Varejo Farma Participações S.A stock attractive at the current price?
The data as of Sep 24, 2026: price R$5.86, calculated fair value R$11.86 (+102%), Quality Score 56/100, from 24 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 DMVF3 calculated?
We run d1000 Varejo Farma Participações S.A through 24 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$11.86, 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 14.0 % above its aggregate fair value. d1000 Varejo Farma Participações S.A currently trades 102 % 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 d1000 Varejo Farma Participações S.A (DMVF3)?
The closing price on Sep 24, 2026 was R$5.86. Our model-based fair value is R$11.86, about +102% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with d1000 Varejo Farma Participações S.A right now?
The price is below even our cautious bear case (R$9.30). The market is more pessimistic than our downside scenario. Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of d1000 Varejo Farma Participações S.A
How large is the market capitalisation of d1000 Varejo Farma Participações S.A (DMVF3)?
The market capitalisation of d1000 Varejo Farma Participações S.A is R$356M (≈ $68.5M). 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 d1000 Varejo Farma Participações S.A (DMVF3)?
The price-to-sales ratio of d1000 Varejo Farma Participações S.A is 0.11 (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 d1000 Varejo Farma Participações S.A (DMVF3)?
Earnings per share at d1000 Varejo Farma Participações S.A are R$0.4700 (price ÷ EPS = P/E 12.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of d1000 Varejo Farma Participações S.A (DMVF3)?
The net margin of d1000 Varejo Farma Participações S.A is 0.8% (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 d1000 Varejo Farma Participações S.A (DMVF3)?
The return on equity (ROE) of d1000 Varejo Farma Participações S.A is 2.6% (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 d1000 Varejo Farma Participações S.A (DMVF3)?
On an EBIT basis the return on assets of d1000 Varejo Farma Participações S.A is 2.7% (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 d1000 Varejo Farma Participações S.A (DMVF3)?
The operating margin of d1000 Varejo Farma Participações S.A is 2.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at d1000 Varejo Farma Participações S.A (DMVF3)?
Revenue at d1000 Varejo Farma Participações S.A is growing +16.2% versus a year earlier (3y avg +21.6%). 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 d1000 Varejo Farma Participações S.A (DMVF3)?
Earnings per share at d1000 Varejo Farma Participações S.A are growing +10.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does d1000 Varejo Farma Participações S.A (DMVF3) carry?
The net debt of d1000 Varejo Farma Participações S.A is R$59.9M (fiscal year 2025, ≈ 0.8 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 d1000 Varejo Farma Participações S.A in the live analysis
One click puts d1000 Varejo Farma Participações 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.
