EN DE

Unicasa Indústria de Móveis S.A (UCAS3) Fair Value & Analysis

Consumer Cyclical · BR · Market cap R$78.6M

UI Unicasa Indústria de Móveis S.A UCAS3 · SA
PriceR$1.15
Fair ValueR$1.97
Upside+71.3%
Quality35/100
Watch Unicasa Indústria de Móveis S.A for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -5.6% net margin
Moderate debt · generates free cash flow
Trails peers (4/11)
Narrow moat 16/100
Evidence: Medium Range R$1.36 – R$1.97 Share as image

Fair value as of: Jul 17, 2026

From 11 valuation models · updated 24 days ago

Share price +0.9% over the past month.

Below-average quality, screening 71% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (35/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (R$1.36). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$4.40 R$1.11 Fair Value R$1.97 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range R$1.11 – R$4.40 · fair‑value band R$1.36 – R$1.97 · the R$1.15 price screens below the R$1.97 fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Unicasa Indústria de Móveis S.A (UCAS3) currently trades at R$1.15, while our model-based Fair Value estimate is R$1.97, implying the stock looks roughly 71.3% undervalued today. The Quality Score stands at 35/100 (below-average 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, Unicasa Indústria de Móveis S.A generated revenue of R$237M at a net margin of -5.6%. Revenue declined 4.9% year over year. It earns a return on equity of -7.4%. Net debt stands at R$96.2M. Fundamentals as of Jul 17, 2026

Our scenario range runs from R$1.36 (bear case) to R$1.97 (bull case); at R$1.15, 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 28% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at 71%, UCAS3 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$1.35 R$1.97 R$3.00 80
Rev-Margin DCF R$1.21 R$2.40 R$3.92 74
Gordon GGM R$1.11 R$1.29 R$1.47 70
All 11 models by family
DCF Models
FCF DCF R$1.29 R$1.95 R$3.13 38
5Y Revenue Exit R$1.21 R$2.32 R$3.99 39
5Y EBITDA Exit R$0.1700 R$0.5600 R$1.10 41
10Y Revenue Exit R$1.16 R$2.04 R$3.01 36
10Y EBITDA Exit R$0.6800 R$1.04 R$1.41 37
Dividend Discount
Gordon GGM R$1.11 R$1.29 R$1.47 70
DDM Multi-Stage R$1.11 R$1.37 R$1.63 61
Multiples
EV/Revenue R$1.38 R$2.68 R$3.98 43
Asset-Based
NCAV (Graham) R$1.36 R$1.83 R$2.73 50
Growth DCF
Growth DCF R$1.35 R$1.97 R$3.00 80
Rev-Margin DCF R$1.21 R$2.40 R$3.92 74

Widest divergence: Multiples (R$2.68) versus Dividend Discount (R$1.29). Highest evidence: Growth DCF (80).

Notify me when UCAS3 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$237M
Revenue growth (YoY) -4.9%
Net margin -5.6%
Return on equity -7.4%
Free cash flow R$26.1M FY2025
Operating margin -24.0%
More key figures
EPS (TTM) R$-0.2000
EPS growth (YoY) -38.6%
Net debt R$96.2M FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 35/100

Of which business quality 37 · Market factors (momentum, volatility) 33

Profitability 16
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 34
Balance sheet, leverage, solvency risk
Investment 51
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 11
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

Unicasa Indústria de Móveis S.A. manufacture, sell, import, and export furniture in Brazil. It offers furniture made from wood, iron, steel, and aluminum, as well as other products related to household and commercial furniture. The company sells its products under the Dell Anno, New, Casa Brasileira, and Unicasa brands. Unicasa Indústria de Móveis S.A.

Full company description

Unicasa Indústria de Móveis S.A. manufacture, sell, import, and export furniture in Brazil. It offers furniture made from wood, iron, steel, and aluminum, as well as other products related to household and commercial furniture. The company sells its products under the Dell Anno, New, Casa Brasileira, and Unicasa brands. Unicasa Indústria de Móveis S.A. was founded in 1985 and is headquartered in Bento Gonçalves, Brazil.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Unicasa Indústria de Móveis S.A reported revenue of R$239M in FY2025 versus R$221M in FY2021, a compound +2.0%/yr. Reported net income was −R$11.5M in FY2025.

Growth Quality 57/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
R$239M
Latest YoY
+5.5%
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.
−0.9%
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.
+9.7%
Avg. growth/yr (16Y) 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.
+0.4%
Revenue +2.0%/yr
FY21 R$221M
FY22 R$246M
FY23 R$217M
FY24 R$227M
FY25 R$239M
Net income
FY21 R$25.9M
FY22 R$32.9M
FY23 R$15.2M
FY24 R$12.4M
FY25 −R$11.5M

Watch UCAS3: 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). "Unicasa Indústria de Móveis S.A Fair Value". https://www.fairvalue-calculator.com/stock/UCAS3

Peer Group

Furnishings, Fixtures & Appliances · 311 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 35 · Bottom 25%
Fair Value upside +71% · Top 25%
Return on assets -2% · Bottom 25%
Net margin (TTM) -6% · Bottom 25%
Operating margin (TTM) -24% · Bottom 25%
Revenue growth -5% · Below median
Debt / equity 0.68× · Higher than 75% of peers

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/B 0.09× · Cheaper than 75% of peers
P/S (TTM) 0.07× · Cheaper than 75% of peers
P/FCF 0.6× · 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 22
FUTURE 0 · sector 0
PAST 0 · sector 19
HEALTH 66 · sector 97
DIVIDEND 0 · sector 55

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 Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥82.71 ¥107.22 +30%
Gree Electric Appliances, Inc 000651 ¥38.25 ¥88.02 +130%
Haier Smart Home Co 600690 ¥21.46 ¥36.04 +68%
King Slide Works Co 2059 8,655 TWD 1,917 TWD -78%
Guangdong Songfa Ceramics Co 603268 ¥155.59 ¥38.95 -75%
SharkNinja, Inc SN $154.53 $89.07 -42%
Hisense Home Appliances Group 000921 ¥26.33 ¥48.03 +82%
Zhejiang Supor Co 002032 ¥43.85 ¥44.84 +2%
COWAY Co 021240 96,700 KRW 112,530 KRW +16%
Ecovacs Robotics Co 603486 ¥50.13 ¥54.11 +8%

Compare Unicasa Indústria de Móveis 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 Unicasa Indústria de Móveis S.A (UCAS3) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of R$1.97 versus a price of R$1.15, about +71% (undervalued).
What is the fair value of UCAS3?
Our model-based fair value for Unicasa Indústria de Móveis S.A is R$1.97 (as of Jul 17, 2026), built from audited fundamentals. The current price is R$1.15.
What is the quality score of UCAS3?
Unicasa Indústria de Móveis S.A has a Quality Score of 35/100. 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 Unicasa Indústria de Móveis S.A (UCAS3)?
Unicasa Indústria de Móveis S.A reported trailing-twelve-month revenue of about R$237M (latest available figure, as of Jul 17, 2026).
What is the net profit margin of UCAS3?
The net profit margin of Unicasa Indústria de Móveis S.A is about -5.6%, meaning it is currently running at a net loss. 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 Unicasa Indústria de Móveis 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.