Valuation Cosan S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 16:05:46 2026-07-23 EDT			5-day change	1st Jan Change
3.900 ^BRL	+14.71%		+0.52%	-26.69%

07-09	Brazil's SLC Agricola to buy 8,900 hectares in Cosan's Mato Grosso split deal	RE
07-09	Brazil's SLC Agricola to buy 8,900 hectares of Mato Grosso farmland	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	40,516	32,014	36,155	15,200	21,060	15,284	-	-
Change	-	-20.98%	12.93%	-57.96%	38.55%	-27.43%	-	-
Enterprise Value (EV) ¹	70,813	32,014	83,677	71,262	64,456	62,231	65,764	60,089
Change	-	-54.79%	161.37%	-14.84%	-9.55%	-3.45%	5.68%	-8.63%
P/E	6.52x	27.3x	33.2x	-1.61x	-1.37x	-13.5x	9.11x	3.8x
PBR	2.71x	-	1.73x	1.39x	3.97x	0.32x	0.29x	0.24x
PEG	-	-0.3x	-4.85x	0x	0.1x	0.1x	-0x	0x
Capitalization / Revenue	0.36x	0.2x	0.92x	0.35x	0.52x	0.09x	0.09x	0.09x
EV / Revenue	0.63x	0.2x	2.12x	1.62x	1.59x	0.37x	0.39x	0.35x
EV / EBITDA	5.97x	2.03x	5.1x	4.68x	12.9x	3.29x	3.28x	2.94x
EV / EBIT	7.35x	2.51x	6.41x	6.28x	59.3x	5x	4.96x	4.06x
EV / FCF	61.3x	-	20.9x	13.6x	14.1x	11.1x	10.3x	11.5x
FCF Yield	1.63%	-	4.79%	7.36%	7.09%	9.04%	9.73%	8.72%
Dividend per Share ²	0.8	-	1.27	1.58	-	-	0.0182	0.0309
Rate of return	3.69%	-	6.56%	19.4%	-	-	0.47%	0.79%
EPS ²	3.326	0.6264	0.5835	-5.06	-3.89	-0.289	0.4283	1.027
Distribution rate	24.1%	-	218%	-31.2%	-	-	4.25%	3.01%
Net sales ¹	113,096	162,253	39,468	43,951	40,419	166,717	169,928	170,205
EBITDA ¹	11,862	15,762	16,421	15,213	4,978	18,943	20,022	20,461
EBIT ¹	9,640	12,748	13,056	11,344	1,087	12,451	13,246	14,793
Net income ¹	6,312	1,176	1,094	-9,424	-9,722	-1,014	1,610	2,106
Net Debt ¹	30,297	-	47,522	56,062	43,396	46,947	50,481	44,805
Reference price ²	21.690	17.120	19.360	8.160	5.320	3.900	3.900	3.900
Nbr of stocks (in thousands)	1,867,975	1,869,987	1,867,500	1,862,800	3,958,645	3,918,953	-	-
Announcement Date	2/18/22	2/28/23	3/28/24	3/11/25	3/9/26	-	-	-

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.($)
COSAN S.A.	-13.56x	0.37x	3.29x	-.--%	3.03B
BERKSHIRE HATHAWAY INC.	23.75x	-	-	-.--%	1,055B
HITACHI, LTD.	23.68x	1.9x	11.81x	1.23%	132B
3M COMPANY	22.9x	3.8x	13.13x	1.8%	88.06B
MITSUBISHI HEAVY INDUSTRIES, LTD.	31.27x	2.21x	16.42x	0.77%	80.19B
ILLINOIS TOOL WORKS INC.	24.14x	5.24x	17.85x	2.39%	78.81B
HONEYWELL INTERNATIONAL INC.	32.85x	4.1x	17.82x	3.37%	73.82B
MITSUBISHI ELECTRIC CORPORATION	23.06x	1.77x	12.95x	1.18%	70.64B
DSM-FIRMENICH	38.82x	2.65x	13.68x	2.96%	23.98B
Average	22.99x	2.76x	13.37x	1.52%	178.4B
Weighted average by Cap.	24.63x	3.03x	14.54x	0.61%