EN DE

Iochpe-Maxion S.A (MYPK3) Fair Value & Analysis

Consumer Cyclical · BR · Market cap R$1.4B

IM Iochpe-Maxion S.A MYPK3 · SA
PriceR$9.36
Fair ValueR$12.46
Upside+33.1%
Quality51/100
Watch Iochpe-Maxion S.A for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 0.6% net margin
Moderate debt · negative free cash flow
Mixed vs. peers (7/14)
Narrow moat 32/100
Evidence: Medium Range R$9.35 – R$15.58 Share as image

Fair value as of: Jul 11, 2026

From 17 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from R$13.79 to R$12.46 (−9.6%) since Jun 25, 2026. Share price +5.9% over the past month.

A solid business, screening 33% undervalued on our models.

What matters now

  • Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from R$9.35 (bear) to R$15.58 (bull), base R$12.46. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 51/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$16.19 R$8.74 Fair Value R$12.46 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$8.74 – R$16.19 · fair‑value band R$9.35 – R$15.58 · the R$9.36 price screens below the R$12.46 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

Iochpe-Maxion S.A (MYPK3) currently trades at R$9.36, while our model-based Fair Value estimate is R$12.46, implying the stock looks roughly 33.1% undervalued today. The Quality Score stands at 51/100 (solid quality), in the Consumer Cyclical 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: medium), always confirm before acting.

Over the trailing twelve months, Iochpe-Maxion S.A generated revenue of R$15.2B at a net margin of 0.6%. Revenue declined 3.3% year over year. It earns a return on equity of 4.7%. Net debt stands at R$4.0B. Fundamentals as of Jul 11, 2026

Our scenario range runs from R$9.35 (bear case) to R$15.58 (bull case); at R$9.36, the current price sits within 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 34% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at 33%, MYPK3 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
Residual Income R$19.44 R$18.54 R$13.97 76
ROIC Compounder R$17.52 R$23.26 R$28.04 72
Gordon GGM R$4.90 R$8.83 R$12.15 70
All 17 models by family
DCF Models
Owner Earnings R$0.0900 31
Earnings-Based
Graham-Dodd R$4.47 R$19.24 R$26.30 54
Lynch FV R$4.93 R$7.05 R$9.16 50
PEG = 1.0 R$4.93 R$7.05 R$9.16 46
EPV R$17.52 R$23.26 R$28.04 59
Dividend Discount
Gordon GGM R$4.90 R$8.83 R$12.15 70
DDM Multi-Stage R$4.90 R$8.07 R$9.43 61
Multiples
P/E Multiple R$10.35 R$13.79 R$17.24 63
P/S Multiple R$8.38 R$11.17 R$13.96 58
P/B Multiple R$8.38 R$11.17 R$13.96 55
EV/EBIT R$54.97 R$81.48 R$107.98 53
EV/EBITDA R$72.17 R$104.40 R$136.64 54
EV/Revenue R$32.21 R$56.53 R$80.85 43
Asset-Based
NCAV (Graham) R$14.43 R$19.33 R$28.86 50
Economic Profit
Residual Income R$19.44 R$18.54 R$13.97 76
ROIC Compounder R$17.52 R$23.26 R$28.04 72
Growth Earnings
Growth-Adj P/E R$8.24 R$11.78 R$15.31 68

Widest divergence: Asset-Based (R$19.33) versus Earnings-Based (R$7.05). Highest evidence: Residual Income (76).

Notify me when MYPK3 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$15.2B
Revenue growth (YoY) -3.3%
Net margin 0.6%
Return on equity 4.7%
Free cash flow −R$160M FY2025
P/E ratio 14.8
More key figures
Operating margin 5.7%
EPS (TTM) R$0.6100
EPS growth (YoY) -64.0%
Net debt R$4.0B FY2025

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

Quality Score breakdown

Overall quality 51/100

Of which business quality 48 · Market factors (momentum, volatility) 37

Profitability 32
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 34
Earnings quality: real cash, not paper profit
Fin. Strength 30
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 84
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

Iochpe-Maxion S.A., together with its subsidiaries, produces and sells automotive wheels and structural components in Brazil, North America, South America, Europe, the Middle East, Africa, Asia, and internationally. The company offers aluminum wheels, steel wheels, and structural components for commercial and light vehicles.

Full company description

Iochpe-Maxion S.A., together with its subsidiaries, produces and sells automotive wheels and structural components in Brazil, North America, South America, Europe, the Middle East, Africa, Asia, and internationally. The company offers aluminum wheels, steel wheels, and structural components for commercial and light vehicles. It also provides side rails and chassis for commercial vehicles; stamped parts for light vehicles; and railway equipment. Iochpe-Maxion S.A. was founded in 1918 and is headquartered in Cruzeiro, Brazil.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Iochpe-Maxion S.A reported revenue of R$15.4B in FY2025 versus R$13.7B in FY2021, a compound +2.9%/yr. Reported net income was R$98.4M in FY2025, compounding −34.6%/yr from FY2021.

Growth Quality 53/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
R$15.4B
Latest YoY
+0.2%
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.
−3.2%
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.
+11.9%
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.
+13.7%
Revenue +2.9%/yr
FY21 R$13.7B
FY22 R$16.9B
FY23 R$15.0B
FY24 R$15.3B
FY25 R$15.4B
Net income −34.6%/yr
FY21 R$537M
FY22 R$279M
FY23 R$30.7M
FY24 R$265M
FY25 R$98.4M
Character of growth · EPS growth decomposed (2014-2025) +6.8 % p.a.
Revenue per share +4.5 pp

of which total revenue +9.9 pp · buybacks/dilution −5.3 pp

EBIT margin −1.5 pp
Tax rate −3.1 pp
Residual (interest, one-offs) +6.9 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch MYPK3: 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). "Iochpe-Maxion S.A Fair Value". https://www.fairvalue-calculator.com/stock/MYPK3

Peer Group

Auto Parts · 642 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 51 · Below median
Fair Value upside +33% · Top 25%
Return on equity (TTM) 5% · Below median
Return on assets 4% · Above median
Net margin (TTM) 1% · Bottom 25%
Operating margin (TTM) 6% · Below median
Revenue growth -3% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 1.22× · Higher than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 14.8× · Cheaper than median
P/B 0.31× · Cheaper than 75% of peers
P/S (TTM) 0.09× · Cheaper than 75% of peers
EV/EBITDA 3.4× · Cheaper than 75% of peers
PEG 0.66× · 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 77 · sector 16
FUTURE 0 · sector 24
PAST 19 · sector 26
HEALTH 39 · sector 95
DIVIDEND 0 · sector 30

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

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Iochpe-Maxion S.A with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Iochpe-Maxion S.A (MYPK3) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of R$12.46 versus a price of R$9.36, about +33% (undervalued).
What is the fair value of MYPK3?
Our model-based fair value for Iochpe-Maxion S.A is R$12.46 (as of Jul 11, 2026), built from audited fundamentals. The current price is R$9.36.
What is the quality score of MYPK3?
Iochpe-Maxion S.A has a Quality Score of 51/100. 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 Iochpe-Maxion S.A (MYPK3)?
Iochpe-Maxion S.A reported trailing-twelve-month revenue of about R$15.2B (latest available figure, as of Jul 11, 2026).
What is the net profit margin of MYPK3?
The net profit margin of Iochpe-Maxion S.A is about 0.6%, meaning it keeps roughly 0.6% 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 Iochpe-Maxion 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.