Valuation Equatorial Pará Distribuidora de Energia S.A. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 11:49:05 2026-07-29 EDT			5-day change	1st Jan Change
10.00 ^BRL	-1.67%		+2.42%	+0.10%

05-13	Equatorial Pará Distribuidora de Energia S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-25	Equatorial Pará Distribuidora de Energia S.A. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,305	11,344	14,061	16,840	12,426	13,243
Change	-	55.3%	23.95%	19.77%	-26.21%	6.57%
Enterprise Value (EV) ¹	9,079	13,928	18,025	20,582	16,505	18,883
Change	-	53.41%	29.41%	14.19%	-19.81%	14.41%
P/E	10.1x	11.1x	9.03x	7.55x	6.28x	8.52x
PBR	2.16x	3.37x	4.86x	3.62x	2.49x	2.55x
PEG	-	0.3x	0.2x	0.2x	-0.6x	-0.4x
Capitalization / Revenue	1.24x	1.4x	1.65x	1.62x	1.14x	1.08x
EV / Revenue	1.55x	1.72x	2.12x	1.98x	1.52x	1.54x
EV / EBITDA	6.05x	6.41x	6.85x	5.92x	5.46x	6.02x
EV / EBIT	7.63x	7.7x	7.99x	6.76x	6.33x	7.47x
EV / FCF	23.1x	181x	76.2x	-54.2x	-33.4x	-11.1x
FCF Yield	4.33%	0.55%	1.31%	-1.85%	-2.99%	-8.98%
Dividend per Share ²	-	0.44	0.9008	-	0.7589	0.6587
Rate of return	-	8.58%	14.2%	-	13.5%	11%
EPS ²	0.3253	0.4642	0.7045	1.01	0.8945	0.7029
Distribution rate	-	94.8%	128%	-	84.8%	93.7%
Net sales ¹	5,875	8,120	8,513	10,378	10,862	12,224
EBITDA ¹	1,502	2,174	2,630	3,477	3,024	3,136
EBIT ¹	1,190	1,808	2,255	3,043	2,606	2,529
Net income ¹	718.5	1,026	1,556	2,226	1,976	1,553
Net Debt ¹	1,774	2,584	3,964	3,742	4,079	5,641
Reference price ²	3.300	5.130	6.360	7.620	5.620	5.990
Nbr of stocks (in thousands)	2,209,074	2,209,074	2,209,074	2,209,074	2,209,074	2,209,074
Announcement Date	3/25/21	3/23/22	3/29/23	3/25/24	4/2/25	3/26/26

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.($)
GE VERNOVA INC.	30.67x	5.18x	37.67x	0.21%	251B
NEXTERA ENERGY	22.18x	9.31x	15.87x	2.76%	186B
IBERDROLA, S.A.	20.3x	4.16x	11.5x	3.48%	152B
ENEL S.P.A.	13.68x	1.96x	6.88x	5.22%	113B
SOUTHERN COMPANY	21.61x	6.02x	13.29x	3.14%	109B
DUKE ENERGY CORPORATION	19.12x	5.73x	11.52x	3.39%	101B
CONSTELLATION ENERGY CORPORATION	21.19x	3.25x	12.8x	0.65%	92.78B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.79x	5.32x	12.7x	2.9%	72.38B
DOMINION ENERGY, INC.	19.63x	6.33x	13.78x	3.78%	62.11B
Average	21.02x	5.25x	15.11x	2.84%	126.62B
Weighted average by Cap.	22.33x	5.44x	18.01x	2.52%