EN DE

Intelbras S.A (INTB3) Fair Value & Analysis

Industrials · BR · Market cap R$4.2B

IS Intelbras S.A INTB3 · SA
PriceR$14.72
Fair ValueR$25.08
Upside+70.4%
Quality66/100
Watch Intelbras S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 12.4% net margin
Low debt · generates free cash flow
8.76% dividend yield
Ranks above peers (12/14)
Moderate moat 57/100
Evidence: High Range R$18.81 – R$31.35 Share as image

Fair value as of: Jul 11, 2026

From 26 valuation models · updated 29 days ago

Share price +15.0% over the past month.

A solid business, screening 70% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (R$18.81). The market is more pessimistic than our downside scenario.
  • Solid quality (66/100) 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$31.55 R$10.15 Fair Value R$25.08 May 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$10.15 – R$31.55 · fair‑value band R$18.81 – R$31.35 · the R$14.72 price screens below the R$25.08 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Intelbras S.A (INTB3) currently trades at R$14.72, while our model-based Fair Value estimate is R$25.08, implying the stock looks roughly 70.4% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Industrials 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, Intelbras S.A generated revenue of R$4.6B at a net margin of 12.4%. Revenue grew 20.6% year over year. It earns a return on equity of 18.8%. The balance sheet holds a net cash position of R$174M. Fundamentals as of Jul 11, 2026

Our scenario range runs from R$18.81 (bear case) to R$31.35 (bull case); at R$14.72, 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 8% below its 52-week high and 46% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -33% fair-value upside, at 70%, INTB3 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 BearBaseBull Evidence
Highest evidence
Growth DCF R$32.72 R$63.86 R$111.83 80
Residual Income R$9.37 R$11.53 R$22.67 76
Rev-Margin DCF R$17.30 R$27.18 R$41.10 74
All 26 models by family
DCF Models
FCF DCF R$33.79 R$58.98 R$121.92 38
Owner Earnings R$23.93 R$47.21 R$91.08 31
5Y Revenue Exit R$17.30 R$27.22 R$40.51 39
5Y EBITDA Exit R$19.59 R$32.36 R$48.72 41
5Y P/E Exit R$25.95 R$46.67 R$71.81 38
10Y Revenue Exit R$22.14 R$34.08 R$52.17 36
10Y EBITDA Exit R$23.99 R$37.96 R$60.01 37
10Y P/E Exit R$28.26 R$48.74 R$80.59 35
Earnings-Based
Graham-Dodd R$10.03 R$60.97 R$85.02 54
Lynch FV R$17.43 R$24.90 R$32.38 50
PEG = 1.0 R$17.43 R$24.90 R$32.38 46
EPV R$8.92 R$10.12 R$11.14 59
Dividend Discount
Gordon GGM R$12.33 R$24.56 R$37.19 70
DDM Multi-Stage R$12.33 R$21.23 R$25.92 61
Multiples
P/E Multiple R$22.13 R$29.51 R$36.89 63
P/S Multiple R$18.81 R$25.08 R$31.35 58
P/B Multiple R$18.81 R$25.08 R$31.35 55
EV/EBIT R$13.83 R$17.98 R$22.13 53
EV/EBITDA R$13.85 R$18.00 R$22.16 54
EV/Revenue R$9.77 R$13.37 R$16.97 43
Asset-Based
NCAV (Graham) R$4.57 R$6.13 R$9.14 50
Growth DCF
Growth DCF R$32.72 R$63.86 R$111.83 80
Rev-Margin DCF R$17.30 R$27.18 R$41.10 74
Economic Profit
Residual Income R$9.37 R$11.53 R$22.67 76
ROIC Compounder R$8.92 R$11.50 R$14.20 72
Growth Earnings
Growth-Adj P/E R$24.65 R$35.21 R$45.78 68

Widest divergence: DCF Models (R$37.96) versus Asset-Based (R$6.13). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) R$4.6B
Revenue growth (YoY) +20.6%
Net margin 12.4%
Return on equity 18.8%
Free cash flow R$770M FY2025
P/E ratio 7.7
More key figures
Operating margin 11.5%
EPS (TTM) R$1.76
Dividend yield 8.5%
EPS growth (YoY) +150%
Net cash R$174M FY2025

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

Quality Score breakdown

Overall quality 66/100

Of which business quality 65 · Market factors (momentum, volatility) 62

Profitability 55
Margins and returns on capital today
Quality Growth 23
Are margins and returns improving?
Cashflow 80
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 50
Price trend over the last 3–12 months (market factor)
52W Momentum 63
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

Intelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira engages in the manufacturing, developing, and sale of electronic security equipment and electronic surveillance and monitoring services in Brazil. The company operates through three segments, Security, Information and Communication Technology (ICT), and Energy.

Full company description

Intelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira engages in the manufacturing, developing, and sale of electronic security equipment and electronic surveillance and monitoring services in Brazil. The company operates through three segments, Security, Information and Communication Technology (ICT), and Energy. It offers electronic safety products and solutions, including It offers electronic safety products and solutions, including alarms, storage, cameras, condominium communication, corporate access control, locks, digital video recorders, fire and intercom products, vehicle monitoring, sensors, emergency signaling, software and application products, and accessories; and networks products and solutions comprise 5G and corporate Wi-Fi products, racks, routers, switches, outdoor radios, optical fiber and passive products, PoE injectors, USB adapters, software and apps, and cables. The company also provides communication related products and solutions, such as webcams, projectors, wireless mouse and keyboards, cloud solutions, antennas and converters, phone centrals, appliance and conference products, gateways, headsets, radio communicators, smart boxes and controls, smart speakers, software and applications, and phones; and energy related products and solutions that includes electric vehicle chargers, UPS, batteries, smart, fonts, electronic protectors, surge protectors, USB accessories, and illumination presence sensors. In addition, it offers on grid solutions, which includes solar panels, attachment structures, on grid inverters, string boxes, and accessories; and off grid solutions, such as illumination products, mounting structures, outdoor cabinets, solar drive and panels, solar bomb, and off grid generators and inverters. Intelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira was incorporated in 1974 and is headquartered in São José, Brazil.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Intelbras S.A reported revenue of R$4.5B in FY2025 versus R$3.1B in FY2021, a compound +9.6%/yr. Reported net income was R$483M in FY2025, compounding +7.3%/yr from FY2021.

Growth Quality 94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
R$4.5B
Latest YoY
−6.2%
Avg. growth/yr (3Y)
+1.8%
Avg. growth/yr (5Y)
+15.9%
Avg. growth/yr (13Y)
+18.4%
Revenue +9.6%/yr
FY21 R$3.1B
FY22 R$4.2B
FY23 R$4.1B
FY24 R$4.8B
FY25 R$4.5B
Net income +7.3%/yr
FY21 R$364M
FY22 R$480M
FY23 R$544M
FY24 R$529M
FY25 R$483M

Watch INTB3: 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). "Intelbras S.A Fair Value". https://www.fairvalue-calculator.com/stock/INTB3

Peer Group

Building Products & Equipment · 247 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 66 · Top 25%
Fair Value upside +70% · Top 25%
Return on equity (TTM) 19% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 11% · Above median
Revenue growth 21% · Top 25%
Dividend yield (TTM) 8.8% · Top 25%
Debt / equity 0.21× · Higher than median

Valuation Multiples vs Building Products & Equipment median · lower = cheaper

P/E (TTM) 7.3× · Cheaper than 75% of peers
P/B 1.41× · Pricier than median
P/S (TTM) 0.90× · Cheaper than median
P/FCF 1.1× · Cheaper than median
EV/EBITDA 6.7× · 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 4
FUTURE 100 · sector 9
PAST 75 · sector 23
HEALTH 90 · sector 94
DIVIDEND 100 · sector 28

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 Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $469.98 $212.34 -55%
Johnson Controls International plc JCI $142.81 $45.65 -68%
Carrier Global Corporation CARR $68.61 $17.35 -75%
Compagnie de Saint-Gobain S.A SGO €76.62 €101.60 +33%
Geberit AG GEBN CHF 523.20 CHF 307.66 -41%
Lennox International Inc LII $543.93 $363.09 -33%
Kingspan Group KRX €87.30 €70.76 -19%
Masco Corporation MAS $78.04 $54.36 -30%
PT Impack Pratama Industri Tbk, IMPC 1,420 IDR 179.76 IDR -87%
NIBE Industrier AB NIBEB kr 36.03 kr 25.37 -30%

Compare Intelbras S.A with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Intelbras S.A (INTB3) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of R$25.08 versus a price of R$14.72, about +70% (undervalued).
What is the fair value of INTB3?
Our model-based fair value for Intelbras S.A is R$25.08 (as of Jul 11, 2026), built from audited fundamentals. The current price is R$14.72.
What is the quality score of INTB3?
Intelbras S.A has a Quality Score of 66/100. 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 Intelbras S.A (INTB3)?
Intelbras S.A reported trailing-twelve-month revenue of about R$4.6B (latest available figure, as of Jul 11, 2026).
What is the net profit margin of INTB3?
The net profit margin of Intelbras S.A is about 12.4%, meaning it keeps roughly 12.4% of revenue as net income. Based on the latest reported figures.
Does Intelbras S.A pay a dividend?
Intelbras S.A currently shows a dividend yield of about 8.54% relative to its recent price (as of Jul 11, 2026).

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 Intelbras 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.