Trisul S.A (TRIS3) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Trisul S.A stock BRL 4.98, price BRL 4.42, upside +12.7%, quality 37 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 8, 2026.
How to read this chart
60‑month range R$1.78 – R$7.56 · fair‑value band R$4.44 – R$7.43 · the R$4.42 price screens below the R$4.98 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 8, 2026.
Follow Trisul in your weekly email
Every Wednesday you see whether Trisul 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.
Trisul S.A. engages in the construction and development of real estate properties in Brazil. The company is involved in the subdivision of plots of land; and purchase and sale of properties. It also develops real estate projects with ownership interest of third parties.
Show moreShow less
Trisul S.A. was founded in 2007 and is headquartered in São Paulo, Brazil.
Stock analysis
Trisul S.A (TRIS3) currently trades at R$4.42, while our model-based Fair Value estimate is R$4.98, implying the stock looks roughly 11% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of R$14.36 per share, and 21 of the 26 models we run sit above the R$4.42 price.
Bear case: the Growth DCF group reads lowest at R$2.41, and 5 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: R$4.44 (bear) to R$7.43 (bull), the price of R$4.42 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 37/100 (below-average quality), in the Real Estate sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Trisul S.A reported revenue of R$1.4B in FY2025 versus R$774M in FY2021, a compound +15.5%/yr. Reported net income was R$204M in FY2025, compounding +14.0%/yr from FY2021.
Key figures
Market cap R$1.0B (≈ $187M) Micro · P/E ratio 4.1 · P/S ratio 0.60 · EPS (TTM) R$1.08 · Dividend yield 14.5% · Net margin 14.8% · Return on equity 12.5% · Return on assets (EBIT) 5.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 53 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 15% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at 13%, TRIS3 screens richer than that median.
Fair Value models
BearR$4.44Fair Value R$4.98BullR$7.43
Price R$4.42 · Upside +12.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (R$0.9261 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.
Best data coverage
Owner EarningsR$2.07R$3.10R$4.3976
Residual IncomeR$5.25R$5.86R$6.9076
EPVR$4.44R$4.96R$5.3774
All 26 models by family
DCF Models
FCF DCFR$0.0500R$0.2600R$0.520073
Owner EarningsR$2.07R$3.10R$4.3976
5Y Revenue ExitR$2.29R$4.67R$7.8670
5Y EBITDA ExitR$4.32R$8.60R$13.8173
5Y P/E ExitR$6.59R$13.00R$20.0369
10Y Revenue ExitR$1.09R$2.69R$5.0463
10Y EBITDA ExitR$2.23R$4.89R$8.7465
10Y P/E ExitR$3.40R$7.35R$12.6361
Earnings-Based
Graham-DoddR$5.93R$21.84R$29.5064
Lynch FVR$5.22R$7.46R$9.7061
PEG = 1.0R$5.22R$7.46R$9.7057
EPVR$4.44R$4.96R$5.3774
Dividend Discount
Gordon GGMR$4.10R$6.45R$8.0069
DDM Multi-StageR$4.10R$6.30R$6.9767
Multiples
P/E MultipleR$14.40R$19.20R$24.0063
P/S MultipleR$5.31R$7.08R$8.8658
P/B MultipleR$18.57R$24.77R$30.9655
EV/EBITR$10.46R$14.71R$18.9665
EV/EBITDAR$7.31R$10.50R$13.7067
EV/RevenueR$2.67R$4.80R$6.9252
Asset-Based
NCAV (Graham)R$3.10R$4.15R$6.1954
Growth DCF
Growth DCFR$0.0500R$0.2300R$0.450072
Rev-Margin DCFR$2.29R$4.59R$7.3370
Economic Profit
Residual IncomeR$5.25R$5.86R$6.9076
ROIC CompounderR$4.44R$4.96R$5.3772
Growth Earnings
Growth-Adj P/ER$10.06R$14.36R$18.6767
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+2.4%
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.
+21.9%
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.
+9.4%
Start year 2020 (pandemic). Over 10 years: +13.8% a year
Revenue growth 19 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.
+13.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in BRL (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+28.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.6%
Dividend (yield on the price)14.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.4.1% vs 23.9%, slowing
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.20% → 16%
2025 sits 61% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+55.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+17.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (Brazil: IMF forecast 3.3% a year to 2030, 5.4% from 2016 to 2025) that is about +50.9% a year for the price and +13.7% for the forecasts.
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.Real Estate - Development · 489 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score37 · Bottom 25%
Fair Value upside+12.7% · Below median
Profitability
Return on equity (12 months)12.5% · Top 25%
Return on assets5.9% · Top 25%
Net margin (12 months)12.4% · Above median
Operating margin (12 months)13.8% · Above median
Growth and dividend
Revenue growth (quarter YoY)26.1% · Top 25%
Dividend yield (12 months)14.5% · Top 25%
Balance sheet
Debt / equity0.44× · Above median
Valuation Multiplesvs Real Estate - Development 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.
Cite: Fair Value Calculator (2026). "Trisul S.A Fair Value". https://www.fairvalue-calculator.com/stock/TRIS3
Frequently asked questions
Is Trisul S.A (TRIS3) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of R$4.98 versus a price of R$4.42, about +13% upside (undervalued).
What is the fair value of TRIS3?
Our model-based fair value for Trisul S.A is R$4.98 (as of Nov 8, 2026), built from audited fundamentals. The current price: R$4.42.
What is the quality score of TRIS3?
Trisul S.A has a Quality Score of 37/100. 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 Trisul S.A (TRIS3)?
Our model-based price target is the fair value of R$4.98 (as of Nov 8, 2026) from 26 valuation models. Cautious scenario R$4.44, optimistic scenario R$7.43. It is a calculation from audited fundamentals, not an analyst target.
What is the Trisul S.A stock forecast for 2026?
Our models put fair value at R$4.98, about +13% upside versus a price of R$4.42 (undervalued). Cautious scenario R$4.44, optimistic scenario R$7.43. The calculation is refreshed regularly with new filings.
What is the revenue of Trisul S.A (TRIS3)?
Trisul S.A reported trailing-twelve-month revenue of about R$1.5B (latest available figure, as of Nov 8, 2026).
Does Trisul S.A pay a dividend?
Trisul S.A currently shows a dividend yield of 14.46% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Trisul S.A (TRIS3)?
Trisul S.A has a dividend yield of 14.5%.
What growth is priced into Trisul S.A (TRIS3)?
For today's price to be fair in a discounted-cash-flow model, Trisul S.A would have to grow free cash flow by +55.8 % 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 +9.4 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of TRIS3 use?
Our models discount Trisul S.A at 14.2 %: a base by market capitalisation (micro), damped by beta 0.40, 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 Trisul S.A that is +55.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.2 %) and the same formula as our fair value.
How much growth has Trisul S.A (TRIS3) delivered so far?
Over the past 5 years revenue at Trisul S.A grew +9.4 % a year. The price currently implies free-cash-flow growth of +55.8 % per 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 Trisul S.A (TRIS3) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Trisul S.A (+55.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Trisul S.A (TRIS3)?
The free-cash-flow yield on the price is 1.43 %: that much free cash flow Trisul 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 Trisul S.A (TRIS3)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Trisul S.A it is R$4.98 per share (as of Nov 8, 2026), against a price of R$4.42. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Trisul S.A stock overvalued or undervalued in 2026?
As of Nov 8, 2026, TRIS3 trades below its calculated fair value: price R$4.42, fair value R$4.98, a gap of about +13% (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 TRIS3?
No. The price is what the market pays today (R$4.42); the fair value is what the company's own numbers justify (R$4.98). For Trisul S.A the two are R$0.5610 per share apart. That gap is exactly why we show both numbers side by side.
How much is Trisul S.A worth?
The market values Trisul S.A at about R$1.0B (market capitalisation, as of Nov 8, 2026). Per share that is R$4.42; our models calculate a fair value of R$4.98 per share.
What do the bullish and bearish scenarios say about TRIS3?
Our models span a range for Trisul S.A: cautious scenario R$4.44, base R$4.98, optimistic R$7.43 per share (as of Nov 8, 2026, price R$4.42). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TRIS3?
Trisul S.A trades at a price-to-earnings ratio of 4.1 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$4.98 is built from several models across several years. Other multiples: P/B 0.7, P/S 0.7, EV/EBITDA 4.9.
How solid is the balance sheet of Trisul S.A (TRIS3)?
Balance-sheet figures for Trisul S.A (as of Nov 8, 2026): return on equity 12.5%, debt of 0.44 per unit of equity. They feed the Quality Score of 37/100, which measures business quality independently of the share price.
How far is TRIS3 from its 52-week high?
Trisul S.A trades at R$4.42, about 42% below its 52-week high of R$7.56 and 15% above the low of R$3.86 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of R$4.98 is for.
Which stocks are comparable to Trisul S.A?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, DLF Limited, 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 Trisul S.A stock attractive at the current price?
The data as of Nov 8, 2026: price R$4.42, calculated fair value R$4.98 (+13%), Quality Score 37/100, from 26 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 TRIS3 calculated?
We run Trisul S.A through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of R$4.98 builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Trisul S.A currently trades 11% 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 Trisul S.A (TRIS3)?
The closing price on Nov 6, 2026 was R$4.42. Our model-based fair value is R$4.98, about +13% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Trisul S.A right now?
Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Trisul S.A (TRIS3) come from?
Earnings per share at Trisul S.A grew +28.9 % a year from 2014 to 2025. Broken into its drivers: revenue per share +12.8 %, EBIT margin +4.6 %, tax rate +3.2 %, residual (interest, one-offs) +5.8 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Trisul S.A
How large is the market capitalisation of Trisul S.A (TRIS3)?
The market capitalisation of Trisul S.A is R$1.0B (≈ $187M). 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 Trisul S.A (TRIS3)?
The price-to-sales ratio of Trisul S.A is 0.60 (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 Trisul S.A (TRIS3)?
Earnings per share at Trisul S.A are R$1.08 (price ÷ EPS = P/E 4.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Trisul S.A (TRIS3)?
The dividend yield of Trisul S.A is 14.5% (payout 59.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Trisul S.A (TRIS3)?
The net margin of Trisul S.A is 14.8% (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 Trisul S.A (TRIS3)?
The return on equity (ROE) of Trisul S.A is 12.5% (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 Trisul S.A (TRIS3)?
On an EBIT basis the return on assets of Trisul S.A is 5.4% (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 Trisul S.A (TRIS3)?
The operating margin of Trisul S.A is 13.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Trisul S.A (TRIS3)?
Revenue at Trisul S.A is growing +26.1% versus a year earlier (3y avg +21.9%). 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 Trisul S.A (TRIS3)?
Earnings per share at Trisul S.A are growing −3.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Trisul S.A (TRIS3) carry?
The net debt of Trisul S.A is R$534M (fiscal year 2025, ≈ 36.1 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 Trisul S.A in the live analysis
One click puts Trisul S.A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026