Company Valuation: Lupatech S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 63.56 154.9 119.6 88.76 49.71 46.69
Change - 143.72% -22.79% -25.78% -43.99% -6.09%
Enterprise Value (EV) 1 156 257.9 258.1 212.4 224.8 224.3
Change - 65.35% 0.07% -17.68% 5.79% -0.22%
P/E 2.7x -3.73x 2.18x 1.76x -1.56x -0.78x
PBR 0.45x 1.07x 0.64x 0.58x 0.36x 0.63x
PEG - 0x -0x -0.1x 0x -0x
Capitalization / Revenue 1.16x 1.66x 1.08x 1.03x 0.4x 0.9x
EV / Revenue 2.86x 2.76x 2.34x 2.46x 1.83x 4.31x
EV / EBITDA -3.14x -8.31x -7.15x -5.11x -9.8x -4.64x
EV / EBIT -2.84x -7.29x -5.79x -4.47x -7.97x -4.32x
EV / FCF -2.03x -5.1x 10.5x -20.2x -2.18x -3.58x
FCF Yield -49.3% -19.6% 9.49% -4.96% -45.9% -28%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 8.954 -14.25 18.08 12.83 -7.541 -12.89
Distribution rate - - - - - -
Net sales 1 54.59 93.55 110.4 86.27 123.1 52.05
EBITDA 1 -49.61 -31.03 -36.1 -41.6 -22.93 -48.33
EBIT 1 -54.84 -35.38 -44.6 -47.55 -28.19 -51.91
Net income 1 20.58 -41.34 54.87 52.65 -31.77 -60.18
Net Debt 1 92.42 103 138.5 123.7 175 177.6
Reference price 2 24.200 53.200 39.400 22.600 11.800 10.000
Nbr of stocks (in thousands) 2,626 2,912 3,035 3,928 4,213 4,669
Announcement Date 3/20/21 3/25/22 4/13/23 3/22/24 3/22/25 4/29/26
1BRL in Million2BRL
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.32M
30.41x5.4x19.72x0.86% 119B
31.22x4.88x18.6x1.71% 89.92B
30.08x3.43x19.83x0.69% 65.85B
41.12x6.43x28.34x1.87% 60.04B
35.75x7.23x21.17x-.--% 51.94B
23.47x4.49x15.47x2.55% 32.96B
23.82x4.37x16.48x0.1% 32.47B
21.66x1.85x13.37x2.17% 31.51B
23.51x3.4x14.63x0.99% 28.41B
Average 29.00x 4.61x 18.62x 1.21% 51.23B
Weighted average by Cap. 30.52x 4.91x 19.54x 1.17%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Lupatech S.A.

Historical PBR trend

Valuation ratios - PBR - Lupatech S.A.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Lupatech S.A.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Lupatech S.A.

  1. Stock Market
  2. Stocks
  3. LUPA3 Stock
  4. Valuation Lupatech S.A.