Company Valuation: Bladex Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 586.9 898.7 1,300 1,641 2,122 - -
Change - 53.11% 44.63% 26.25% 29.31% - -
Enterprise Value (EV) 586.9 898.7 1,300 1,641 2,122 2,122 2,122
Change - 53.11% 44.63% 26.25% 29.31% 0% 0%
P/E 6.38x 5.44x 6.35x 7.3x 8.54x 8.05x 7.27x
PBR - 0.75x 0.98x 1.12x 1.24x 1.2x 1.13x
PEG - 0.1x 0.3x 0.8x 0.93x 1.31x 0.7x
Capitalization / Revenue - 3.38x 4.28x 4.83x 5.61x 5.17x 4.67x
EV / Revenue - 0x 0x 0x 5.61x 5.17x 4.67x
EV / EBITDA - - - - - - -
EV / EBIT - 0x - - 7.95x 7.32x 6.47x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.5 2.125 2.562 2.72 3.163 3.37
Rate of return - 2.02% 5.97% 5.75% 4.77% 5.55% 5.91%
EPS 2 2.54 4.55 5.6 6.11 6.67 7.08 7.837
Distribution rate - 11% 37.9% 41.9% 40.8% 44.7% 43%
Net sales 1 - 266.1 303.6 339.6 378 410.3 454.3
EBITDA - - - - - - -
EBIT 1 - 193.6 - - 267 290 328
Net income 1 92.04 166.2 205.9 226.9 249 264.3 292.7
Net Debt - - - - - - -
Reference price 2 16.20 24.74 35.57 44.60 56.99 56.99 56.99
Nbr of stocks (in thousands) 36,231 36,325 36,540 36,791 37,230 - -
Announcement Date 3/1/23 2/22/24 2/27/25 2/12/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.54x - - 4.77% 2.12B
7.5x - - 4.02% 14.56B
12.64x4.74x15.15x3.66% 13.17B
12.86x - - 3.83% 12.19B
5.68x - - 5.59% 10.15B
16.76x - - 2.54% 8.32B
19.66x15.03x - 1.2% 8.08B
9.12x8.79x18.81x5.1% 5.89B
Average 11.60x 9.52x 16.98x 3.84% 9.31B
Weighted average by Cap. 11.55x 8.69x 16.28x 3.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BLX Stock
  4. Valuation Bladex Inc.