Valuation Afya Limited Sao Paulo

Stocks

Delayed Sao Paulo Other stock markets 15:54:58 2026-06-26 EDT			5-day change	1st Jan Change
39.57 ^BRL	+2.94%		+5.35%	-3.84%

05-08	Afya Q1 Earnings, Revenue Rise; Reaffirms 2026 Revenue Guidance	MT
05-07	Afya Limited, Q1 2026 Earnings Call, May 07, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,132	7,427	9,557	8,862	7,698	6,837	-	-
Change	-	-8.67%	28.69%	-7.27%	-13.13%	-11.19%	-	-
Enterprise Value (EV) ¹	8,758	9,048	11,679	11,124	9,693	8,284	8,538	8,724
Change	-	3.31%	29.08%	-4.75%	-12.87%	-14.53%	3.07%	2.18%
P/E	36.9x	20x	24.9x	14.2x	10.3x	8.94x	7.82x	7.19x
PBR	2.77x	2.33x	2.67x	2.1x	1.58x	1.36x	1.26x	1.28x
PEG	-	0.3x	6.84x	0.2x	0.5x	2.08x	0.5x	0.82x
Capitalization / Revenue	4.73x	3.19x	3.32x	2.68x	2.08x	1.7x	1.59x	1.49x
EV / Revenue	5.09x	3.88x	4.06x	3.37x	2.62x	2.06x	1.98x	1.9x
EV / EBITDA	11.6x	9.41x	10x	7.64x	5.77x	4.78x	4.62x	4.47x
EV / EBIT	14.6x	12x	15.2x	9.91x	7.42x	6.31x	6.11x	5.78x
EV / FCF	24.7x	16.5x	14.6x	10.7x	8.3x	7.9x	7.42x	7.22x
FCF Yield	4.04%	6.04%	6.83%	9.35%	12%	12.7%	13.5%	13.9%
Dividend per Share ²	-	-	-	-	3.447	2.006	3.646	4.133
Rate of return	-	-	-	-	4.06%	2.61%	4.75%	5.38%
EPS ²	2.37	4.12	4.27	6.93	8.24	8.595	9.823	10.68
Distribution rate	-	-	-	-	41.8%	23.3%	37.1%	38.7%
Net sales ¹	1,719	2,329	2,876	3,304	3,697	4,026	4,313	4,587
EBITDA ¹	754.8	961.9	1,166	1,456	1,680	1,733	1,847	1,954
EBIT ¹	600.6	755.7	767.1	1,122	1,307	1,312	1,397	1,508
Net income ¹	223.3	373.6	386.3	631.5	752.5	788.4	913	966.4
Net Debt ¹	626.3	1,622	2,122	2,262	1,995	1,447	1,701	1,887
Reference price ²	87.53	82.58	106.41	98.22	84.88	76.81	76.81	76.81
Nbr of stocks (in thousands)	92,902	89,937	89,812	90,230	90,698	89,011	-	-
Announcement Date	3/31/22	3/22/23	3/14/24	3/13/25	3/12/26	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PHOENIX EDUCATION PARTNERS, INC.	11.49x	0.95x	3.89x	1.96%	1.19B
COGNA EDUCAÇÃO S.A.	7.88x	1.14x	3.66x	4.43%	889M
CHINA EDUCATION GROUP HOLDINGS LIMITED	2.33x	0.99x	1.83x	23.47%	589M
YDUQS PARTICIPAÇÕES S.A.	7.17x	1.02x	3.08x	5.93%	451M
VITRU EDUCAÇÃO S.A.	1.97x	1.36x	3.59x	7.4%	350M
SER EDUCACIONAL S.A.	5.33x	1.15x	4.64x	5.5%	276M
Average	6.03x	1.10x	3.45x	8.12%	623.5M
Weighted average by Cap.	7.32x	1.06x	3.44x	7.19%