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

Stocks

Market Closed - Sao Paulo 09:41:31 2026-08-20 EDT			5-day change	1st Jan Change
9.790 ^BRL	-4.30%		-1.01%	-2.00%

08-13	Equatorial Pará Distribuidora de Energia S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	Equatorial Pará Distribuidora de Energia S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	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.	31.08x	5.25x	38.42x	0.21%	255B
NEXTERA ENERGY	20.78x	9.07x	15.47x	2.95%	174B
IBERDROLA, S.A.	19.73x	4.12x	11.32x	3.62%	152B
ENEL S.P.A.	13.09x	1.89x	6.71x	5.41%	110B
SOUTHERN COMPANY	19.9x	5.83x	12.79x	3.4%	102B
CONSTELLATION ENERGY CORPORATION	21.48x	3.33x	13.49x	0.63%	96.68B
DUKE ENERGY CORPORATION	17.77x	5.53x	11.14x	3.63%	93.45B
AMERICAN ELECTRIC POWER COMPANY, INC.	19x	5.05x	12.2x	3.18%	65.84B
DOMINION ENERGY, INC.	18.58x	6.25x	13.11x	4.01%	58.58B
Average	20.15x	5.15x	14.96x	3%	123.12B
Weighted average by Cap.	21.74x	5.31x	18.21x	2.62%