EN DE

Kepler Weber S.A (KEPL3) Fair Value & Analysis

Industrials · BR · Market cap R$1.1B

KW Kepler Weber S.A KEPL3 · SA
PriceR$6.11
Fair ValueR$14.04
Upside+129.8%
Quality50/100
Watch Kepler Weber S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 10.2% net margin
Low debt · generates free cash flow
Ranks above peers (9/14)
Moderate moat 53/100
Evidence: High Range R$8.21 – R$19.17 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from R$14.03 to R$14.04 (+0.1%) since Jun 25, 2026. Share price −3.2% over the past month.

A solid business, screening 130% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (R$8.21). The market is more pessimistic than our downside scenario.
  • Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (R$8.21 to R$19.17) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$10.45 R$3.50 Fair Value R$14.04 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range R$3.50 – R$10.45 · fair‑value band R$8.21 – R$19.17 · the R$6.11 price screens below the R$14.04 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Kepler Weber S.A (KEPL3) currently trades at R$6.11, while our model-based Fair Value estimate is R$14.04, implying the stock looks roughly 129.8% undervalued today. The Quality Score stands at 50/100 (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, Kepler Weber S.A generated revenue of R$1.5B at a net margin of 10.2%. Revenue declined 11.0% year over year. It earns a return on equity of 19.6%. Net debt stands at R$30.2M. Fundamentals as of Jul 16, 2026

Our scenario range runs from R$8.21 (bear case) to R$19.17 (bull case); at R$6.11, 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 42% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 12% fair-value upside, at 130%, KEPL3 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$5.42 R$7.87 R$11.29 80
Residual Income R$4.97 R$6.06 R$12.01 76
Rev-Margin DCF R$7.82 R$13.13 R$19.75 74
All 26 models by family
DCF Models
FCF DCF R$5.46 R$8.18 R$12.18 38
Owner Earnings R$9.81 R$15.12 R$22.92 31
5Y Revenue Exit R$7.82 R$13.29 R$20.66 39
5Y EBITDA Exit R$9.01 R$15.68 R$23.93 41
5Y P/E Exit R$10.58 R$18.81 R$28.06 38
10Y Revenue Exit R$6.57 R$11.13 R$17.96 36
10Y EBITDA Exit R$7.52 R$12.70 R$20.38 37
10Y P/E Exit R$8.46 R$14.76 R$23.45 35
Earnings-Based
Graham-Dodd R$6.13 R$25.59 R$34.90 54
Lynch FV R$6.48 R$9.25 R$12.03 50
PEG = 1.0 R$6.48 R$9.25 R$12.03 46
EPV R$7.00 R$7.84 R$8.53 59
Dividend Discount
Gordon GGM R$6.70 R$12.07 R$16.61 70
DDM Multi-Stage R$6.70 R$11.02 R$12.89 61
Multiples
P/E Multiple R$14.21 R$18.94 R$23.68 63
P/S Multiple R$11.50 R$15.33 R$19.17 58
P/B Multiple R$11.50 R$15.33 R$19.17 55
EV/EBIT R$13.02 R$17.06 R$21.10 53
EV/EBITDA R$12.30 R$16.10 R$19.90 54
EV/Revenue R$9.54 R$13.25 R$16.96 43
Asset-Based
NCAV (Graham) R$2.23 R$2.99 R$4.47 50
Growth DCF
Growth DCF R$5.42 R$7.87 R$11.29 80
Rev-Margin DCF R$7.82 R$13.13 R$19.75 74
Economic Profit
Residual Income R$4.97 R$6.06 R$12.01 76
ROIC Compounder R$7.56 R$9.28 R$11.32 72
Growth Earnings
Growth-Adj P/E R$11.06 R$15.79 R$20.53 68

Widest divergence: Growth Earnings (R$15.79) versus Asset-Based (R$2.99). Highest evidence: Growth DCF (80).

Notify me when KEPL3 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$1.5B
Revenue growth (YoY) -11.0%
Net margin 10.2%
Return on equity 19.6%
Free cash flow R$77.6M FY2025
P/E ratio 7.7
More key figures
Operating margin 6.9%
EPS (TTM) R$0.8500
EPS growth (YoY) -33.0%
Net debt R$30.2M FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 50 · Market factors (momentum, volatility) 34

Profitability 60
Margins and returns on capital today
Quality Growth 11
Are margins and returns improving?
Cashflow 35
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 17
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 53
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

Kepler Weber S.A. provides grain storage equipment and post-harvest grain solutions in Brazil, the Americas, Africa, Europe, and Asia. It operates through five segments: Farms, Agroindustry, Ports and Terminals, Replacement and Services, and International Business.

Full company description

Kepler Weber S.A. provides grain storage equipment and post-harvest grain solutions in Brazil, the Americas, Africa, Europe, and Asia. It operates through five segments: Farms, Agroindustry, Ports and Terminals, Replacement and Services, and International Business. The company offers grain storage and preservation systems, such as silos, dryers and conveyors, and cleaning machines. It also provides equipment for agricultural commodities, such as corn ethanol, soybean oil, animal feed, wheat mills, rice industries, cooperative complexes, cereal producers, and seedbeds; industrial equipment; and port terminals. In addition, the company offers spare parts and technical assistance services; technical engineering and data processing services; engineering risk insurance services; and grain temperature and moisture monitoring services in the processing and storage process. Additionally, it imports and exports raw materials and finished and semifinished goods. The company was founded in 1925 and is headquartered in São Paulo, Brazil.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kepler Weber S.A reported revenue of R$1.5B in FY2025 versus R$1.2B in FY2021, a compound +5.0%/yr. Reported net income was R$156M in FY2025, compounding +0.3%/yr from FY2021.

Growth Quality 80/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
R$1.5B
Latest YoY
−7.3%
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.
−6.4%
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.
+17.3%
Avg. growth/yr (25Y) 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.
+11.0%
Revenue +5.0%/yr
FY21 R$1.2B
FY22 R$1.8B
FY23 R$1.5B
FY24 R$1.6B
FY25 R$1.5B
Net income +0.3%/yr
FY21 R$155M
FY22 R$382M
FY23 R$245M
FY24 R$199M
FY25 R$156M

Watch KEPL3: 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). "Kepler Weber S.A Fair Value". https://www.fairvalue-calculator.com/stock/KEPL3

Peer Group

Farm & Heavy Construction Machinery · 148 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 50 · Below median
Fair Value upside +130% · Top 25%
Return on equity (TTM) 20% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 7% · Below median
Revenue growth -11% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.21× · Higher than median

Valuation Multiples vs Farm & Heavy Construction Machinery median · lower = cheaper

P/E (TTM) 7.7× · Cheaper than 75% of peers
P/B 1.47× · Cheaper than median
P/S (TTM) 0.78× · Cheaper than median
P/FCF 2.9× · Cheaper than median
EV/EBITDA 5.0× · Cheaper than 75% of peers

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 22
FUTURE 0 · sector 30
PAST 79 · sector 32
HEALTH 90 · sector 93
DIVIDEND 0 · sector 40

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 Farm & Heavy Construction Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Caterpillar Inc CAT $952.41 $307.83 -68%
Deere & Company DE $597.24 $187.86 -69%
AB Volvo (publ), VOLVA kr 336.60 kr 288.08 -14%
PACCAR Inc PCAR $126.20 $94.80 -25%
Epiroc AB EPIA kr 251.90 kr 144.14 -43%
Exor N.V EXO €69.40 €219.41 +216%
Sany Heavy Industry Co 600031 ¥18.65 ¥20.84 +12%
XCMG Construction Machinery Co 000425 ¥8.39 ¥11.79 +41%
Sinotruk (Hong Kong) Limited 3808 HK$41.00 HK$53.51 +31%
Yutong Bus Co 600066 ¥32.29 ¥42.00 +30%

Compare Kepler Weber 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 Kepler Weber S.A (KEPL3) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of R$14.04 versus a price of R$6.11, about +130% (undervalued).
What is the fair value of KEPL3?
Our model-based fair value for Kepler Weber S.A is R$14.04 (as of Jul 16, 2026), built from audited fundamentals. The current price is R$6.11.
What is the quality score of KEPL3?
Kepler Weber S.A has a Quality Score of 50/100. 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 Kepler Weber S.A (KEPL3)?
Kepler Weber S.A reported trailing-twelve-month revenue of about R$1.5B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of KEPL3?
The net profit margin of Kepler Weber S.A is about 10.2%, meaning it keeps roughly 10.2% 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 Kepler Weber 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.