Valuation News Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 13:35:40 2026-08-13 EDT			5-day change	1st Jan Change
149.10 ^BRL	-1.00%		-.--%	+7.14%

10-05	Aging Owners' Inventory Release Over Next Decade Unlikely to Solve Housing Shortage, Realtor.com Says	MT
09-28	REA to Pay US$282 Million for Stake in Irish Marketplace Operator	DJ

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	9,165	11,200	15,854	17,674	14,072	16,146	-	-
Change	-	22.21%	41.55%	11.48%	-20.38%	14.74%	-	-
Enterprise Value (EV) ¹	10,412	12,334	16,803	17,233	13,966	16,033	15,561	15,058
Change	-	18.47%	36.23%	2.56%	-18.96%	14.8%	-2.94%	-3.23%
P/E	14.8x	75x	59.9x	14.4x	24.1x	22.6x	19.7x	17.4x
PBR	1.11x	1.39x	1.94x	1.92x	1.58x	1.72x	1.59x	1.48x
PEG	-	-1x	0.8x	0x	-0.5x	0.9x	1.3x	1.3x
Capitalization / Revenue	0.88x	1.13x	1.57x	2.09x	1.56x	1.72x	1.66x	1.59x
EV / Revenue	1x	1.25x	1.67x	2.04x	1.55x	1.7x	1.6x	1.49x
EV / EBITDA	6.24x	8.69x	10.9x	12.2x	8.58x	8.9x	7.94x	7.07x
EV / EBIT	10.6x	17.5x	20.9x	18x	12.2x	12.2x	10.5x	9.04x
EV / FCF	12.2x	20.8x	27.9x	30.2x	17.2x	18.5x	15x	13.3x
FCF Yield	8.21%	4.81%	3.58%	3.31%	5.81%	5.4%	6.69%	7.54%
Dividend per Share ²	0.2	0.2	0.2	0.2	0.2	0.2075	0.22	0.22
Rate of return	1.28%	1.03%	0.73%	0.67%	0.81%	0.72%	0.76%	0.76%
EPS ²	1.05	0.26	0.46	2.07	1.03	1.279	1.468	1.661
Distribution rate	19%	76.9%	43.5%	9.66%	19.4%	16.2%	15%	13.2%
Net sales ¹	10,385	9,879	10,085	8,452	9,028	9,411	9,738	10,135
EBITDA ¹	1,669	1,420	1,539	1,415	1,627	1,802	1,960	2,131
EBIT ¹	981	706	805	956	1,142	1,316	1,481	1,666
Net income ¹	623	149	266	1,180	573	703.4	790.8	907.5
Net Debt ¹	1,247	1,134	949	-441	-106	-113.4	-585.2	-1,088
Reference price ²	15.58	19.50	27.57	29.72	24.83	28.94	28.94	28.94
Nbr of stocks (in thousands)	584,308	572,194	569,376	565,549	543,161	538,936	-	-
Announcement Date	8/8/22	8/10/23	8/8/24	8/5/25	8/5/26	-	-	-

¹USD in Million²USD

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.($)
NEWS CORPORATION	22.43x	1.69x	8.81x	0.72%	15.99B
THE NEW YORK TIMES COMPANY	24.2x	3.13x	15.15x	1.44%	10.11B
PEARSON PLC	19.11x	2.25x	9.89x	2.16%	9.72B
SPRINGER NATURE AG & CO. KGAA	14.59x	2.55x	6.81x	4.18%	4.48B
VEND MARKETPLACES ASA	-11.88x	6.51x	16.87x	1.22%	4.35B
KADOKAWA CORPORATION	91.35x	1.46x	18.48x	0.81%	3.49B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	13.79x	-	-	5.64%	3.17B
LAGARDÈRE S.A.	9.31x	0.57x	4.58x	3.72%	2.89B
Average	22.86x	2.59x	11.51x	2.49%	6.78B
Weighted average by Cap.	22.00x	2.49x	11.21x	1.89%