|
Market Closed -
Sao Paulo
16:05:54 2026-09-14 EDT
|
5-day change | 1st Jan Change | ||
| 63.91 BRL | -0.44% |
|
+6.18% | +54.30% |
Company Valuation: PRIO S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,347 | 31,405 | 38,513 | 33,498 | 33,565 | 51,012 | - | - |
| Change | - | 81.04% | 22.63% | -13.02% | 0.2% | 51.98% | - | - |
| Enterprise Value (EV) 1 | 16,598 | 29,431 | 43,571 | 47,907 | 57,922 | 71,090 | 67,040 | 66,336 |
| Change | - | 77.32% | 48.04% | 9.95% | 20.91% | 22.73% | -5.7% | -1.05% |
| P/E | 12.9x | 9.25x | 7.53x | 3.27x | 15x | 6.65x | 6.79x | 5.78x |
| PBR | 2.74x | 3.17x | 2.79x | 1.27x | 1.3x | 1.71x | 1.62x | 1.37x |
| PEG | - | 0x | 0.1x | 0x | -0.2x | 0x | -3.25x | 0.3x |
| Capitalization / Revenue | 3.95x | 4.94x | 3.24x | 2.33x | 2.15x | 1.98x | 1.92x | 1.94x |
| EV / Revenue | 3.78x | 4.62x | 3.66x | 3.34x | 3.72x | 2.76x | 2.53x | 2.52x |
| EV / EBITDA | 5.82x | 6.17x | 4.73x | 4.82x | 7.81x | 4.02x | 3.42x | 3.4x |
| EV / EBIT | 7.82x | 7.52x | 6.09x | 6.9x | 32x | 6.83x | 5.9x | 5.56x |
| EV / FCF | 13.4x | 116x | 12.5x | 7.9x | 21.1x | 9.2x | 5.1x | 5.38x |
| FCF Yield | 7.47% | 0.86% | 8.02% | 12.7% | 4.73% | 10.9% | 19.6% | 18.6% |
| Dividend per Share 2 | - | - | - | - | - | 4.701 | 13.63 | 14.79 |
| Rate of return | - | - | - | - | - | 7.32% | 21.2% | 23% |
| EPS 2 | 1.597 | 4.023 | 6.114 | 12.29 | 2.77 | 9.653 | 9.451 | 11.11 |
| Distribution rate | - | - | - | - | - | 48.7% | 144% | 133% |
| Net sales 1 | 4,396 | 6,363 | 11,905 | 14,361 | 15,584 | 25,767 | 26,520 | 26,298 |
| EBITDA 1 | 2,854 | 4,770 | 9,210 | 9,944 | 7,420 | 17,699 | 19,615 | 19,501 |
| EBIT 1 | 2,121 | 3,916 | 7,156 | 6,945 | 1,809 | 10,406 | 11,371 | 11,931 |
| Net income 1 | 1,333 | 3,427 | 5,180 | 10,302 | 2,251 | 7,695 | 7,474 | 8,731 |
| Net Debt 1 | -749.6 | -1,974 | 5,058 | 14,409 | 24,357 | 20,078 | 16,028 | 15,324 |
| Reference price 2 | 20.67 | 37.21 | 46.05 | 40.15 | 41.42 | 64.19 | 64.19 | 64.19 |
| Nbr of stocks (in thousands) | 839,253 | 843,994 | 836,331 | 834,326 | 810,348 | 798,179 | - | - |
| Announcement Date | 2/15/22 | 3/1/23 | 3/8/24 | 3/13/25 | 3/11/26 | - | - | - |
1BRL in Million2BRL
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.65x | 2.77x | 4.03x | 7.32% | 10.04B | |
| 12.97x | 2.47x | 5.62x | 2.47% | 165B | |
| 12.42x | 3.31x | 6.34x | 3.59% | 103B | |
| 8.69x | 2.66x | 4.63x | 2.8% | 77.29B | |
| 7.55x | 2.58x | 4.1x | 1.67% | 61.44B | |
| 9.94x | 1.48x | 4.81x | 1.9% | 61.01B | |
| 9.7x | 2.67x | 5.21x | 2.21% | 57.76B | |
| 12.36x | 3.7x | 5.26x | 2.13% | 57.4B | |
| 12.35x | 3.45x | 5.21x | 5.71% | 44.8B | |
| 12.79x | 4.11x | 6.1x | 1.22% | 33.82B | |
| Average | 10.54x | 2.92x | 5.13x | 3.1% | 67.16B | |
| Weighted average by Cap. | 11.14x | 2.82x | 5.31x | 2.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PRIO3 Stock
- Valuation PRIO S.A.
Select your edition
All financial news and data tailored to specific country editions
