Valuation Light SA

Stocks

Market Closed - Sao Paulo 16:05:59 2026-11-09 EST			5-day change	1st Jan Change
2.730 ^BRL	+0.37%		+9.64%	-42.28%

09-23	Light S.A. Announces Appointment of Raphael Manhães Martins as Member of the Statutory Audit Committee on September 24, 2026	CI
08-26	Brazil's Cemig to face CEO swap as Minas governor eyes allies, Brazil Journal says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,378	1,725	2,980	1,513	1,762	4,395	-	-
Change	-	-60.6%	72.79%	-49.25%	16.5%	149.39%	-	-
Enterprise Value (EV) ¹	11,955	10,330	11,529	10,854	9,712	10,108	9,425	7,438
Change	-	-13.59%	11.6%	-5.86%	-10.52%	4.08%	-6.76%	-21.07%
P/E	10.9x	-0.3x	11.4x	0.92x	8.3x	1.58x	4.75x	3.48x
PBR	0.5x	0.61x	0.95x	0.29x	0.32x	0.37x	0.35x	0.33x
PEG	-	0x	-0x	0x	-0.1x	0x	-0.1x	0.1x
Capitalization / Revenue	0.31x	0.13x	0.21x	0.1x	0.12x	0.31x	0.29x	0.28x
EV / Revenue	0.86x	0.78x	0.82x	0.73x	0.65x	0.71x	0.63x	0.47x
EV / EBITDA	6.26x	6.1x	5.36x	5.17x	4.45x	5.35x	3.37x	2.43x
EV / EBIT	9.71x	10.7x	8.46x	9.22x	7.66x	11.2x	5.43x	3.78x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2628	-	-	-	-	-	0.14	0.14
Rate of return	2.24%	-	-	-	-	-	5.13%	5.13%
EPS ²	1.08	-15.46	0.7	4.41	0.57	1.725	0.575	0.785
Distribution rate	24.3%	-	-	-	-	-	24.3%	17.8%
Net sales ¹	13,931	13,253	14,116	14,876	14,996	14,183	15,063	15,830
EBITDA ¹	1,909	1,695	2,150	2,100	2,184	1,889	2,798	3,059
EBIT ¹	1,231	964	1,363	1,177	1,269	901.4	1,736	1,967
Net income ¹	397.9	-5,672	255.2	1,644	213.1	2,766	908.8	1,253
Net Debt ¹	7,578	8,605	8,548	9,341	7,950	5,713	5,030	3,044
Reference price ²	11.750	4.630	8.000	4.060	4.730	2.730	2.730	2.730
Nbr of stocks (in thousands)	372,555	372,555	372,555	372,555	372,555	1,609,810	-	-
Announcement Date	3/24/22	3/28/23	3/25/24	3/28/25	3/21/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LIGHT SA	1.58x	0.71x	5.35x	-.--%	796M
GE VERNOVA INC.	26.14x	4.35x	30.38x	0.24%	218B
NEXTERA ENERGY	21.28x	9.43x	16.91x	2.86%	182B
IBERDROLA, S.A.	21.75x	4.51x	12.6x	3.19%	172B
CHINA YANGTZE POWER CO., LTD.	21.59x	11.96x	15.51x	3.21%	109B
SOUTHERN COMPANY	21.38x	5.99x	13.35x	3.23%	109B
ENEL S.P.A.	13.52x	1.92x	6.87x	5.24%	110B
DUKE ENERGY CORPORATION	18.91x	5.71x	11.45x	3.39%	99.88B
CONSTELLATION ENERGY CORPORATION	22.36x	3.3x	14.65x	0.61%	97.82B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.84x	5.2x	12.42x	3%	69.88B
Average	18.84x	5.31x	13.95x	2.5%	117B
Weighted average by Cap.	21.36x	5.88x	16.45x	2.57%