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 2,007 - -
Change - 53.11% 44.63% 26.25% 22.34% - -
Enterprise Value (EV) 586.9 898.7 1,300 1,641 2,007 2,007 2,007
Change - 53.11% 44.63% 26.25% 22.34% 0% 0%
P/E 6.38x 5.44x 6.35x 7.3x 8.19x 7.71x 6.95x
PBR - 0.75x 0.98x 1.12x 1.17x 1.13x 1.06x
PEG - 0.1x 0.3x 0.8x 1.06x 1.24x 0.6x
Capitalization / Revenue - 3.38x 4.28x 4.83x 5.28x 4.86x 4.37x
EV / Revenue - 0x 0x 0x 5.28x 4.86x 4.37x
EV / EBITDA - - - - - - -
EV / EBIT - 0x - - 7.52x 6.92x 6.12x
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% 5.04% 5.87% 6.25%
EPS 2 2.54 4.55 5.6 6.11 6.58 6.99 7.763
Distribution rate - 11% 37.9% 41.9% 41.3% 45.3% 43.4%
Net sales 1 - 266.1 303.6 339.6 380 413.3 459.3
EBITDA - - - - - - -
EBIT 1 - 193.6 - - 267 290 328
Net income 1 92.04 166.2 205.9 226.9 246 261 290
Net Debt - - - - - - -
Reference price 2 16.20 24.74 35.57 44.60 53.92 53.92 53.92
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.($)
8.29x - - 4.99% 2.03B
155.25x - - -.--% 35.64B
1693.69x - - -.--% 18.17B
12.53x4.24x46.67x3.8% 12.57B
5.91x - - 5.03% 12.15B
12.16x - - 4.05% 11.47B
4.91x - - 6.44% 8.73B
20.07x15.15x36.47x1.18% 8.21B
15.11x - - 2.68% 7.52B
Average 214.21x 9.69x 41.57x 3.13% 12.94B
Weighted average by Cap. 317.71x 8.55x 42.64x 2.16%

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.