EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

WDC NETWORKSON NM (WDCN3) fair value: what the stock is really worth

As of Sep 23, 2026: fair value of WDC NETWORKSON NM BRL 8.85, price BRL 2.95, upside +200.0%, quality 46 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? No
  3. Add to watchlist

Communication Services · BR

WN Thin data Sep 24, 2026

WDC NETWORKSON NM

WDCN3 · SA

Cheap, value-trap riskThe stock looks deeply undervalued, but low quality raises value-trap risk.

✓Fair value R$8.85 · Strongly undervalued (+200%)
!Quality 46/100
!Weak Growth (revenue 3y −6.6 %/yr)
!Loss-making · -22.7% net margin (TTM)
✓Moderate debt · generates free cash flow
!Mixed vs. peers (6/12)
!Narrow moat 19/100
!Evidence only low, so the estimate is less certain

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

R$3.75 R$2.25 Fair Value R$8.85 Sep 2025 Sep 2026

White line = price, green steps = our fair value per fiscal year. As of Sep 24, 2026.

How to read this chart

12‑month range R$2.25 – R$3.75 · fair‑value band R$6.16 – R$12.00 · the R$2.95 price screens below the R$8.85 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Sep 24, 2026.

Follow WDC NETWORKSON NM in your weekly email

Every Wednesday you see whether WDC NETWORKSON NM 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.

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

Company profile

Livetech da Bahia Indústria e Comércio S.A., together with its subsidiaries, provides technology-as-a-service solutions and services in Brazil and internationally. It operates through Telecom, Solar, and Enterprise segments.

Show more

Livetech da Bahia Indústria e Comércio S.A., together with its subsidiaries, provides technology-as-a-service solutions and services in Brazil and internationally. It operates through Telecom, Solar, and Enterprise segments. The company offers telecommunication products and services, including operators and internet service providers; fixed broadband solutions, such as fiber to the home gigabit passive optical network/ethernet passive optical network access networks, dense wavelength division multiplexing transmission, fiber-optic cables, optical distribution network, and fusion and optical measurement tools and equipment; data center services comprising network infrastructure, energy and climatization, intrusion alarm, access control, and fire detection and alarm; network and Wi-Fi solutions, which includes routers and data security, and wireless network equipment; and critical and solar energy systems. It also distributes solar energy systems, such as managers, power, and fixation structures, photovoltaic modules, inverters, string boxes, structures, cables and connectors, and batteries and off-grid inverter systems. In addition, the company provides corporate solutions for data network, information security, energy systems and critical infrastructure, telephony and collaboration, building automation, and electronic security; LED panels; professional audio and video solutions; smart home and home cinema products; and other solar energy-related systems. Further, it offers TaaS solutions comprising datacenter infrastructure, events audio visual, corporate wi-fi network, information security, LED panels, GPON, access control, office automation, unified telephony system, DWDM, building automation, and electronic security. The company serves education, entertainment, industry, health, telecommunications, transportation, and retail industries. The company was founded in 2003 and is headquartered in Ilhéus, Brazil.

Stock analysis

WDC NETWORKSON NM (WDCN3) currently trades at R$2.95, while our model-based Fair Value estimate is R$8.85, implying the stock looks roughly 66.7% undervalued today.

Show more

Valuation

Bull case: the DCF Models group reads highest at a median of R$13.40 per share, and 10 of the 12 models we run sit above the R$2.95 price.

Bear case: the Dividend Discount group reads lowest at R$1.82, and 2 of the 12 models stay below the price. Evidence for this calculation is low.

Scenario range: R$6.16 (bear) to R$12.00 (bull), the price of R$2.95 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 46/100 (below-average quality), in the Communication Services sector.

Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.

WDC NETWORKSON NM reported revenue of R$872M in FY2025 versus R$1.1B in FY2021, a compound −4.9%/yr. Reported net income was −R$192M in FY2025.

Key figures

Market cap R$187M (≈ $36.1M) · P/S ratio 0.18 · EPS (TTM) R$−3.07 · Dividend yield 8.1% · Net margin −22.0% · Return on equity −34.0% · Return on assets (EBIT) 1.9% · Operating margin 10.4%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).

What moves the price

The share trades about 21% below its 52-week high and 31% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Communication Services peers we cover trades at 47% fair-value upside, at 200%, WDCN3 screens cheaper than that median.

Fair Value models

Bear R$6.16 Fair Value R$8.85 Bull R$12.00
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.
Highest evidence
FCF DCF R$14.27 R$21.41 R$34.23 76
Growth DCF R$15.10 R$21.98 R$33.38 75
5Y EBITDA Exit R$8.50 R$13.40 R$19.89 71
All 12 models by family
DCF Models
FCF DCF R$14.27 R$21.41 R$34.23 76
5Y Revenue Exit R$7.36 R$11.42 R$17.28 69
5Y EBITDA Exit R$8.50 R$13.40 R$19.89 71
10Y Revenue Exit R$9.80 R$13.03 R$16.32 65
10Y EBITDA Exit R$10.70 R$14.22 R$17.81 67
Dividend Discount
Gordon GGM R$1.67 R$1.82 R$2.05 67
DDM Multi-Stage R$1.67 R$2.06 R$2.60 65
Multiples
EV/EBITDA R$6.34 R$10.21 R$14.08 66
EV/Revenue R$3.50 R$7.25 R$11.00 51
Asset-Based
NCAV (Graham) R$3.67 R$4.92 R$7.35 54
Growth DCF
Growth DCF R$15.10 R$21.98 R$33.38 75
Rev-Margin DCF R$7.36 R$11.89 R$17.63 69

Open the full fair value analysis →

Notify me when WDCN3 reaches fair value

Put WDCN3 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 46/100

Of which business quality 44 · Market factors (momentum, volatility) 54

Profitability 17
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 38
Earnings quality: real cash, not paper profit
Fin. Strength 24
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 68
Price trend over the last 3–12 months (market factor)
52W Momentum 29
Distance to the 52-week high (market factor)
Net Issuance 85
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 24/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+4.1%
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.
−6.6%
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.
12.4% (2021) → −15.7% (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

A lot of optimism in the price
The price assumes more 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).
+4.3%
Yearly growth needed for the next five years to justify today's price.
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 +1.0% a year for the price.

Watch WDCN3, get fair value alerts →

Compare WDC NETWORKSON NM 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.Telecom Services · 250 stocks

Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score 46 · Below median
Fair Value upside +200% · Top 25%
Profitability
Return on assets −7% · Bottom 25%
Net margin (TTM) −23% · Bottom 25%
Operating margin (TTM) 10% · Above median
Growth and dividend
Revenue growth −10% · Bottom 25%
Dividend yield (TTM) 8.1% · Top 25%
Balance sheet
Debt / equity 0.77× · Above median

Valuation Multiplesvs Telecom Services median · lower = cheaper

P/B 0.08× · Cheapest 25%
P/S (TTM) 0.04× · Cheapest 25%
P/FCF 0.6× · Cheaper than median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)100 · sector 39
FUTURE (revenue growth)0 · sector 16
PAST (return on equity)0 · sector 29
HEALTH (low debt)62 · sector 83
DIVIDEND (yield)100 · sector 76

Context: sector, industry, market

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

Similar stocks

10 more Telecom Services stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
China Mobile Limited 80941 HK$67.45 HK$114.85 +70%
T-Mobile US, Inc TMUS $165.66 $270.48 +63%
Verizon Communications Inc VZ $46.52 $69.92 +50%
AT&T Inc T $25.10 $50.40 +101%
Bharti Airtel Limited BHARTIARTL ₹1,833 ₹1,883 +3%
China Telecom Corporation 601728 ¥6.10 ¥8.36 +37%
América Móvil, S.A. AMX $22.08 $32.49 +47%
Saudi Telecom Company 7010 43.66 SAR 41.80 SAR −4%
Singapore Telecommunications Limited Z74 4.32 SGD 2.15 SGD −50%
Swisscom AG SCMN CHF 656.50 CHF 505.18 −23%

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

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). "WDC NETWORKSON NM Fair Value". https://www.fairvalue-calculator.com/stock/WDCN3

Frequently asked questions

Is WDC NETWORKSON NM (WDCN3) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of R$8.85 versus a price of R$2.95, about +200% upside (undervalued).
What is the fair value of WDCN3?
Our model-based fair value for WDC NETWORKSON NM is R$8.85 (as of Sep 24, 2026), built from audited fundamentals. The current price: R$2.95.
What is the quality score of WDCN3?
WDC NETWORKSON NM has a Quality Score of 46/100. 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 WDC NETWORKSON NM (WDCN3)?
Our model-based price target is the fair value of R$8.85 (as of Sep 24, 2026) from 12 valuation models. Cautious scenario R$6.16, optimistic scenario R$12.00. It is a calculation from audited fundamentals, not an analyst target.
What is the WDC NETWORKSON NM stock forecast for 2026?
Our models put fair value at R$8.85, about +200% upside versus a price of R$2.95 (undervalued). Cautious scenario R$6.16, optimistic scenario R$12.00. The calculation is refreshed regularly with new filings.
What is the revenue of WDC NETWORKSON NM (WDCN3)?
WDC NETWORKSON NM reported trailing-twelve-month revenue of about R$850M (latest available figure, as of Sep 24, 2026).
Does WDC NETWORKSON NM pay a dividend?
WDC NETWORKSON NM currently shows a dividend yield of about 8.05% relative to its recent price (as of Sep 24, 2026).
What growth is priced into WDC NETWORKSON NM (WDCN3)?
For today's price to be fair in a discounted-cash-flow model, WDC NETWORKSON NM would have to grow free cash flow by +4.3 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew -4.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of WDCN3 use?
Our models discount WDC NETWORKSON NM at 13.1 %: a base by market capitalisation (nano), damped by beta 1.11, 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 WDC NETWORKSON NM that is +4.3 % per year a year over ten years, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has WDC NETWORKSON NM (WDCN3) delivered so far?
Over the past 4 years revenue at WDC NETWORKSON NM grew -4.9 % a year. The price currently implies +4.3 % per year free-cash-flow growth a 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 WDC NETWORKSON NM (WDCN3) growing?
The median revenue growth in the sector is +1.6 % a year. That is the yardstick for the growth priced into WDC NETWORKSON NM (+4.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of WDC NETWORKSON NM (WDCN3)?
The free-cash-flow yield on the price is 32.61 %: that much free cash flow WDC NETWORKSON NM produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of WDC NETWORKSON NM (WDCN3)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For WDC NETWORKSON NM it is R$8.85 per share (as of Sep 24, 2026), against a price of R$2.95. It is the blended result of 12 valuation models (cash flow, earnings, asset, dividend).
Is WDC NETWORKSON NM stock overvalued or undervalued in 2026?
As of Sep 24, 2026, WDCN3 trades below its calculated fair value: price R$2.95, fair value R$8.85, a gap of about +200% (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 WDCN3?
No. The price is what the market pays today (R$2.95); the fair value is what the company's own numbers justify (R$8.85). For WDC NETWORKSON NM the two are R$5.90 per share apart. That gap is exactly why we show both numbers side by side.
How much is WDC NETWORKSON NM worth?
The market values WDC NETWORKSON NM at about R$187M (market capitalisation, as of Sep 24, 2026). Per share that is R$2.95; our models calculate a fair value of R$8.85 per share.
What do the bullish and bearish scenarios say about WDCN3?
Our models span a range for WDC NETWORKSON NM: cautious scenario R$6.16, base R$8.85, optimistic R$12.00 per share (as of Sep 24, 2026, price R$2.95). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of WDC NETWORKSON NM (WDCN3)?
Balance-sheet figures for WDC NETWORKSON NM (as of Sep 24, 2026): return on equity −34.0%, debt of 0.77 per unit of equity. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is WDCN3 from its 52-week high?
WDC NETWORKSON NM trades at R$2.95, about 21% below its 52-week high of R$3.75 and 31% above the low of R$2.25 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of R$8.85 is for.
Which stocks are comparable to WDC NETWORKSON NM?
From the same area (Communication Services) we also value China Mobile Limited, T-Mobile US, Inc, Verizon Communications Inc, AT&T Inc, 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 WDC NETWORKSON NM stock attractive at the current price?
The data as of Sep 24, 2026: price R$2.95, calculated fair value R$8.85 (+200%), Quality Score 46/100, from 12 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 WDCN3 calculated?
We run WDC NETWORKSON NM through 12 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of R$8.85, 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 13.0 % above its aggregate fair value. WDC NETWORKSON NM currently trades 200 % 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 WDC NETWORKSON NM (WDCN3)?
The closing price on Sep 23, 2026 was R$2.95. Our model-based fair value is R$8.85, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with WDC NETWORKSON NM right now?
The price is below even our cautious bear case (R$6.16). 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. Solid quality (46/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (R$6.16 to R$12.00) leaves room in how you read the outcome.

Key figures of WDC NETWORKSON NM

How large is the market capitalisation of WDC NETWORKSON NM (WDCN3)?
The market capitalisation of WDC NETWORKSON NM is R$187M (≈ $36.1M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of WDC NETWORKSON NM (WDCN3)?
The price-to-sales ratio of WDC NETWORKSON NM is 0.18 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of WDC NETWORKSON NM (WDCN3)?
Earnings per share at WDC NETWORKSON NM are R$−3.07. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of WDC NETWORKSON NM (WDCN3)?
The dividend yield of WDC NETWORKSON NM is 8.1%. 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 WDC NETWORKSON NM (WDCN3)?
The net margin of WDC NETWORKSON NM is −22.0% (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 WDC NETWORKSON NM (WDCN3)?
The return on equity (ROE) of WDC NETWORKSON NM is −34.0% (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 WDC NETWORKSON NM (WDCN3)?
On an EBIT basis the return on assets of WDC NETWORKSON NM is 1.9% (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 WDC NETWORKSON NM (WDCN3)?
The operating margin of WDC NETWORKSON NM is 10.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at WDC NETWORKSON NM (WDCN3)?
Revenue at WDC NETWORKSON NM is growing −10.3% versus a year earlier (3y avg −6.6%). 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 WDC NETWORKSON NM (WDCN3)?
Earnings per share at WDC NETWORKSON NM are growing −14.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does WDC NETWORKSON NM (WDCN3) carry?
The net debt of WDC NETWORKSON NM is R$444M (fiscal year 2025, ≈ 7.3 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 WDC NETWORKSON NM in the live analysis

One click puts WDC NETWORKSON NM on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.