Unicasa Indústria de Móveis S.A (UCAS3) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Unicasa Indústria de Móveis S.A stock BRL 2.72, price BRL 1.00, upside +172.0%, quality 34 out of 100. Rating: strongly undervalued. Calculated from audited financials with 10 of our 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 7, 2026.
How to read this chart
60‑month range R$0.9500 – R$3.93 · fair‑value band R$1.58 – R$3.93 · the R$1.00 price screens below the R$2.72 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Unicasa Indústria de Móveis in your weekly email
Every Wednesday you see whether Unicasa Indústria de Móveis 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.
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.
Show moreShow less
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.
Stock analysis
Unicasa Indústria de Móveis S.A (UCAS3) currently trades at R$1.00, while our model-based Fair Value estimate is R$2.72, implying the stock looks roughly 63% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of R$2.88 per share, and 8 of the 9 models we run sit above the R$1.00 price.
Bear case: the Asset-Based group reads lowest at R$1.80, and 1 of the 9 models stay below the price. Data coverage for this calculation is low.
Scenario range: R$1.58 (bear) to R$3.93 (bull), the price of R$1.00 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 34/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
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.
Key figures
Market cap R$66.1M (≈ $12.0M) Micro · P/S ratio 0.29 · EPS (TTM) R$−0.2600 · Net margin −7.1% · Return on equity −9.2% · Return on assets (EBIT) 4.1% (5-year average) · Operating margin −13.2% · Revenue (TTM) R$228M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 15 out of 100 (low confidence).
What moves the price
The share trades about 37% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −24% fair-value upside, at 172%, UCAS3 screens cheaper than that median.
Fair Value models
BearR$1.58Fair Value R$2.72BullR$3.93
Price R$1.00 · Upside +172.0%
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.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.
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.57/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+5.5%
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.
−0.9%
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.
+9.7%
Start year 2020 (pandemic). Over 10 years: +0.7% a year
Revenue growth 16 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.
+0.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
11.7% (2020) → −4.5% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−8.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Brazil: IMF forecast 3.3% a year to 2030, 5.4% from 2016 to 2025) that is about −11.3% a year for the price.
Compare Unicasa Indústria de Móveis S.A with another stock
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.Furnishings, Fixtures & Appliances · 297 stocks
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
Frequently asked questions
Is Unicasa Indústria de Móveis S.A (UCAS3) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of R$2.72 versus a price of R$1.00, about +172% upside (undervalued).
What is the fair value of UCAS3?
Our model-based fair value for Unicasa Indústria de Móveis S.A is R$2.72 (as of Nov 7, 2026), built from audited fundamentals. The current price: R$1.00.
What is the quality score of UCAS3?
Unicasa Indústria de Móveis S.A has a Quality Score of 34/100. 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 Unicasa Indústria de Móveis S.A (UCAS3)?
Our model-based price target is the fair value of R$2.72 (as of Nov 7, 2026) from 10 valuation models. Cautious scenario R$1.58, optimistic scenario R$3.93. It is a calculation from audited fundamentals, not an analyst target.
What is the Unicasa Indústria de Móveis S.A stock forecast for 2026?
Our models put fair value at R$2.72, about +172% upside versus a price of R$1.00 (undervalued). Cautious scenario R$1.58, optimistic scenario R$3.93. The calculation is refreshed regularly with new filings.
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$228M (latest available figure, as of Nov 7, 2026).
What growth is priced into Unicasa Indústria de Móveis S.A (UCAS3)?
For today's price to be fair in a discounted-cash-flow model, Unicasa Indústria de Móveis S.A would have to grow free cash flow by -8.4 % per year for five years (discount rate 12.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.7 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of UCAS3 use?
Our models discount Unicasa Indústria de Móveis S.A at 12.7 %: a base by market capitalisation (nano), 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 Unicasa Indústria de Móveis S.A that is -8.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.7 %) and the same formula as our fair value.
How much growth has Unicasa Indústria de Móveis S.A (UCAS3) delivered so far?
Over the past 5 years revenue at Unicasa Indústria de Móveis S.A grew +9.7 % a year. The price currently implies free-cash-flow growth of -8.4 % 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 Unicasa Indústria de Móveis S.A (UCAS3) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Unicasa Indústria de Móveis S.A (-8.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Unicasa Indústria de Móveis S.A (UCAS3)?
The free-cash-flow yield on the price is 39.56 %: that much free cash flow Unicasa Indústria de Móveis S.A produces per unit of market value. When it exceeds the discount rate of our models (12.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Unicasa Indústria de Móveis S.A (UCAS3)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Unicasa Indústria de Móveis S.A it is R$2.72 per share (as of Nov 7, 2026), against a price of R$1.00. It is the blended result of 10 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Unicasa Indústria de Móveis S.A stock overvalued or undervalued in 2026?
As of Nov 7, 2026, UCAS3 trades below its calculated fair value: price R$1.00, fair value R$2.72, a gap of about +172% (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 UCAS3?
No. The price is what the market pays today (R$1.00); the fair value is what the company's own numbers justify (R$2.72). For Unicasa Indústria de Móveis S.A the two are R$1.72 per share apart. That gap is exactly why we show both numbers side by side.
How much is Unicasa Indústria de Móveis S.A worth?
The market values Unicasa Indústria de Móveis S.A at about R$66.1M (market capitalisation, as of Nov 7, 2026). Per share that is R$1.00; our models calculate a fair value of R$2.72 per share.
What do the bullish and bearish scenarios say about UCAS3?
Our models span a range for Unicasa Indústria de Móveis S.A: cautious scenario R$1.58, base R$2.72, optimistic R$3.93 per share (as of Nov 7, 2026, price R$1.00). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Unicasa Indústria de Móveis S.A (UCAS3)?
Balance-sheet figures for Unicasa Indústria de Móveis S.A (as of Nov 7, 2026): return on equity −9.2%, debt of 0.68 per unit of equity. They feed the Quality Score of 34/100, which measures business quality independently of the share price.
How far is UCAS3 from its 52-week high?
Unicasa Indústria de Móveis S.A trades at R$1.00, about 37% below its 52-week high of R$1.59 and 5% above the low of R$0.9500 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of R$2.72 is for.
Which stocks are comparable to Unicasa Indústria de Móveis S.A?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home Co, 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 Unicasa Indústria de Móveis S.A stock attractive at the current price?
The data as of Nov 7, 2026: price R$1.00, calculated fair value R$2.72 (+172%), Quality Score 34/100, from 10 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 UCAS3 calculated?
We run Unicasa Indústria de Móveis S.A through 10 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of R$2.72 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. Unicasa Indústria de Móveis S.A currently trades 63% 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 Unicasa Indústria de Móveis S.A (UCAS3)?
The closing price on Nov 6, 2026 was R$1.00. Our model-based fair value is R$2.72, about +172% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Unicasa Indústria de Móveis S.A right now?
The large discount to fair value meets weak quality (34/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (R$1.58). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (R$1.58 to R$3.93) leaves room in how you read the outcome.
Key figures of Unicasa Indústria de Móveis S.A
How large is the market capitalisation of Unicasa Indústria de Móveis S.A (UCAS3)?
The market capitalisation of Unicasa Indústria de Móveis S.A is R$66.1M (≈ $12.0M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Unicasa Indústria de Móveis S.A (UCAS3)?
The price-to-sales ratio of Unicasa Indústria de Móveis S.A is 0.29 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Unicasa Indústria de Móveis S.A (UCAS3)?
Earnings per share at Unicasa Indústria de Móveis S.A are R$−0.2600. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Unicasa Indústria de Móveis S.A (UCAS3)?
The net margin of Unicasa Indústria de Móveis S.A is −7.1% (last twelve months). 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 Unicasa Indústria de Móveis S.A (UCAS3)?
The return on equity (ROE) of Unicasa Indústria de Móveis S.A is −9.2% (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 Unicasa Indústria de Móveis S.A (UCAS3)?
On an EBIT basis the return on assets of Unicasa Indústria de Móveis S.A is 4.1% (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 Unicasa Indústria de Móveis S.A (UCAS3)?
The operating margin of Unicasa Indústria de Móveis S.A is −13.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Unicasa Indústria de Móveis S.A (UCAS3)?
Revenue at Unicasa Indústria de Móveis S.A is growing −14.2% versus a year earlier (3y avg −0.9%). 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 Unicasa Indústria de Móveis S.A (UCAS3)?
Earnings per share at Unicasa Indústria de Móveis S.A are growing −38.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Unicasa Indústria de Móveis S.A (UCAS3) carry?
The net debt of Unicasa Indústria de Móveis S.A is R$96.2M (fiscal year 2025, ≈ 3.7 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 Unicasa Indústria de Móveis S.A in the live analysis
One click puts Unicasa Indústria de Móveis 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 7, 2026