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

Stocks

Market Closed - Sao Paulo Other stock markets 10:57:09 2026-07-06 EDT			5-day change	1st Jan Change
10.18 ^BRL	+13.11%		-1.83%	+1.90%

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.	37.49x	6.62x	48.48x	0.17%	310B
NEXTERA ENERGY	21.84x	9.2x	15.21x	2.82%	182B
IBERDROLA, S.A.	20.84x	4.32x	11.71x	3.47%	159B
ENEL S.P.A.	14.06x	1.99x	7x	5.08%	116B
SOUTHERN COMPANY	21.59x	5.99x	13.24x	3.16%	108B
DUKE ENERGY CORPORATION	18.65x	5.66x	11.29x	3.48%	98.21B
CONSTELLATION ENERGY CORPORATION	20.07x	3.1x	12.15x	0.69%	87.8B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.33x	5.36x	12.86x	2.84%	73.99B
DOMINION ENERGY, INC.	19.24x	6.37x	13.64x	3.86%	60.92B
Average	21.68x	5.40x	16.17x	2.84%	132.98B
Weighted average by Cap.	24.42x	5.77x	21.60x	2.42%