
Desktop SA
BOVESPA:DESK3

Intrinsic Value
The intrinsic value of one
DESK3
stock under the Base Case scenario is
17.75
BRL.
Compared to the current market price of 8.74 BRL,
Desktop SA
is
Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Desktop SA
Fundamental Analysis


Revenue & Expenses Breakdown
Desktop SA
Balance Sheet Decomposition
Desktop SA
Current Assets | 1.2B |
Cash & Short-Term Investments | 951.2m |
Receivables | 218.5m |
Other Current Assets | 35.9m |
Non-Current Assets | 2.8B |
PP&E | 1.6B |
Intangibles | 970.7m |
Other Non-Current Assets | 159.4m |
Free Cash Flow Analysis
Desktop SA
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Desktop SA
Revenue
|
1.1B
BRL
|
Cost of Revenue
|
-407.9m
BRL
|
Gross Profit
|
691.7m
BRL
|
Operating Expenses
|
-335.9m
BRL
|
Operating Income
|
355.8m
BRL
|
Other Expenses
|
-262.4m
BRL
|
Net Income
|
93.4m
BRL
|
DESK3 Profitability Score
Profitability Due Diligence
Desktop SA's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Desktop SA's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
DESK3 Solvency Score
Solvency Due Diligence
Desktop SA's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Score
Desktop SA's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DESK3 Price Targets Summary
Desktop SA
According to Wall Street analysts, the average 1-year price target for
DESK3
is 14.62 BRL
with a low forecast of 11.11 BRL and a high forecast of 25.38 BRL.
Dividends
Current shareholder yield for DESK3 is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DESK3
stock under the Base Case scenario is
17.75
BRL.
Compared to the current market price of 8.74 BRL,
Desktop SA
is
Undervalued by 51%.