EN DE

Terra Santa Propriedades Agrícolas S.A (LAND3) Fair Value & Analysis

Consumer Defensive · BR · Market cap R$824M

TS Terra Santa Propriedades Agrícolas S.A LAND3 · SA
PriceR$9.58
Fair ValueR$2.02
Upside-78.9%
Quality68/100
Watch Terra Santa Propriedades Agrícolas S.A for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.4% net margin
Low debt · generates free cash flow
Trails peers (4/12)
Moderate moat 45/100
Evidence: High Range R$1.34 – R$2.78 Share as image

Fair value as of: Jul 15, 2026

From 23 valuation models · updated 27 days ago

Fair value updated Jul 15, 2026, revised from R$1.04 to R$2.02 (+94.2%) since Jun 24, 2026. Share price +17.7% over the past month.

A solid business, but screening 79% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (R$2.78). The favourable scenario is already priced in.
  • Solid but not exceptional quality (68/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (R$1.34 to R$2.78) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$29.67 R$7.26 Fair Value R$2.02 Aug 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range R$7.26 – R$29.67 · fair‑value band R$1.34 – R$2.78 · the R$9.58 price screens above the R$2.02 fair value. Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

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

Analysis

Terra Santa Propriedades Agrícolas S.A (LAND3) currently trades at R$9.58, while our model-based Fair Value estimate is R$2.02, implying the stock looks roughly 78.9% overvalued today. The Quality Score stands at 68/100 (solid quality), in the Consumer Defensive 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, Terra Santa Propriedades Agrícolas S.A generated revenue of R$97.1M at a net margin of 3.4%. Revenue grew 2.6% year over year. It earns a return on equity of 0.5%. Net debt stands at R$62.8M. Fundamentals as of Jul 15, 2026

Our scenario range runs from R$1.34 (bear case) to R$2.78 (bull case); at R$9.58, 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 about 17% below its 52-week high and 36% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 102% fair-value upside, at -79%, LAND3 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (R$0.0800 to R$5.15). Read the values as a conservative anchor, not as a price target.
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$3.39 R$4.90 R$6.83 80
Residual Income R$4.39 R$4.04 R$2.62 76
Rev-Margin DCF R$1.81 R$2.60 R$3.56 74
All 23 models by family
DCF Models
FCF DCF R$3.39 R$5.15 R$7.58 38
Owner Earnings R$0.4300 R$0.7500 R$1.19 31
5Y Revenue Exit R$1.81 R$2.55 R$3.44 39
5Y EBITDA Exit R$1.32 R$1.62 R$1.91 41
5Y P/E Exit R$1.62 R$2.19 R$2.75 38
10Y Revenue Exit R$2.39 R$3.20 R$4.21 36
10Y EBITDA Exit R$2.13 R$2.60 R$3.12 37
10Y P/E Exit R$2.30 R$2.96 R$3.72 35
Earnings-Based
Graham-Dodd R$0.3400 R$1.15 R$1.55 54
Lynch FV R$0.2700 R$0.3800 R$0.4900 50
PEG = 1.0 R$0.2700 R$0.3800 R$0.4900 46
Dividend Discount
Gordon GGM R$0.5600 R$1.01 R$1.39 70
DDM Multi-Stage R$0.5600 R$0.9100 R$1.08 61
Multiples
P/E Multiple R$0.7800 R$1.04 R$1.29 63
P/S Multiple R$0.6300 R$0.8400 R$1.05 58
P/B Multiple R$0.6300 R$0.8400 R$1.05 55
EV/EBITDA R$0.0100 R$0.0800 R$0.1600 54
EV/Revenue R$0.8300 R$1.29 R$1.74 43
Asset-Based
NCAV (Graham) R$3.42 R$4.59 R$6.85 50
Growth DCF
Growth DCF R$3.39 R$4.90 R$6.83 80
Rev-Margin DCF R$1.81 R$2.60 R$3.56 74
Economic Profit
Residual Income R$4.39 R$4.04 R$2.62 76
Growth Earnings
Growth-Adj P/E R$0.6700 R$0.9500 R$1.24 68

Widest divergence: Asset-Based (R$4.59) versus Earnings-Based (R$0.3800). Highest evidence: Growth DCF (80).

Notify me when LAND3 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$97.1M
Revenue growth (YoY) +2.6%
Net margin 3.4%
Return on equity 0.5%
Free cash flow R$36.0M FY2025
P/E ratio 270.0
More key figures
Operating margin 66.0%
EPS (TTM) R$0.0300
EPS growth (YoY) -15.0%
Net debt R$62.8M FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 67 · Market factors (momentum, volatility) 49

Profitability 17
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 39
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

Terra Santa Propriedades Agrícolas S.A. operates as a rural real estate company in Brazil. It engages in leasing of farms for agricultural production located in various municipalities in Mato Grosso. The company was incorporated in 2021 and is based in São Paulo, Brazil.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Terra Santa Propriedades Agrícolas S.A reported revenue of R$96.6M in FY2025 versus R$104M in FY2021, a compound −1.9%/yr. Reported net income was R$4.7M in FY2025, compounding −40.6%/yr from FY2021.

Growth Quality 88/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
R$96.6M
Latest YoY
+41.3%
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.
+0.5%
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.
+13.1%
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.
+12.0%
Revenue −1.9%/yr
FY21 R$104M
FY22 R$95.0M
FY23 R$91.7M
FY24 R$68.3M
FY25 R$96.6M
Net income −40.6%/yr
FY21 R$38.0M
FY22 R$137M
FY23 R$35.2M
FY24 R$7.3M
FY25 R$4.7M

LAND3 screens 79% overvalued. Compare with Muyuan Foods Group →

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). "Terra Santa Propriedades Agrícolas S.A Fair Value". https://www.fairvalue-calculator.com/stock/LAND3

Peer Group

Farm Products · 288 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 68 · Top 25%
Fair Value upside −79% · Bottom 25%
Return on equity (TTM) 0% · Below median
Return on assets -0% · Below median
Net margin (TTM) 3% · Above median
Operating margin (TTM) 66% · Top 25%
Revenue growth 3% · Below median
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Farm Products median · lower = cheaper

P/E (TTM) 285.3× · Pricier than 75% of peers
P/B 1.25× · Pricier than median
P/S (TTM) 8.48× · Pricier than 75% of peers
P/FCF 4.5× · Pricier 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 25
FUTURE 13 · sector 20
PAST 2 · sector 17
HEALTH 98 · sector 94
DIVIDEND 0 · sector 38

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 Farm Products stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Muyuan Foods Group 002714 ¥40.90 ¥48.19 +18%
Wens Foodstuff Group 300498 ¥14.51 ¥12.08 -17%
Mowi ASA MOWI kr 188.40 kr 262.59 +39%
PT Charoen Pokphand Indonesia Tbk, CPIN 3,120 IDR 7,076 IDR +127%
Charoen Pokphand Foods Public Company CPF 22.00 THB 55.71 THB +153%
PT Triputra Agro Persada Tbk TAPG 1,540 IDR 3,105 IDR +102%
PT FAP Agri Tbk FAPA 7,300 IDR 7,463 IDR +2%
PT Japfa Comfeed Indonesia Tbk JPFA 2,070 IDR 7,231 IDR +249%
Thaifoods Group TFGR 10.60 THB 23.53 THB +122%
PT Jhonlin Agro Raya Tbk JARR 1,845 IDR 610.80 IDR -67%

Compare Terra Santa Propriedades Agrícolas S.A with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Terra Santa Propriedades Agrícolas S.A (LAND3) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of R$2.02 versus a price of R$9.58, about −79% (overvalued).
What is the fair value of LAND3?
Our model-based fair value for Terra Santa Propriedades Agrícolas S.A is R$2.02 (as of Jul 15, 2026), built from audited fundamentals. The current price is R$9.58.
What is the quality score of LAND3?
Terra Santa Propriedades Agrícolas S.A has a Quality Score of 68/100. 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 Terra Santa Propriedades Agrícolas S.A (LAND3)?
Terra Santa Propriedades Agrícolas S.A reported trailing-twelve-month revenue of about R$97.1M (latest available figure, as of Jul 15, 2026).
What is the net profit margin of LAND3?
The net profit margin of Terra Santa Propriedades Agrícolas S.A is about 3.4%, meaning it keeps roughly 3.4% 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 Terra Santa Propriedades Agrícolas 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.