|
Delayed
Sao Paulo
14:31:37 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 70.60 BRL | +0.71% |
|
+5.84% | +70.59% |
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 | 55,952 | - | - |
| Change | - | 81.04% | 22.63% | -13.02% | 0.2% | 66.7% | - | - |
| Enterprise Value (EV) 1 | 16,598 | 29,431 | 43,571 | 47,907 | 57,922 | 75,349 | 72,230 | 70,332 |
| Change | - | 77.32% | 48.04% | 9.95% | 20.91% | 30.09% | -4.14% | -2.63% |
| P/E | 12.9x | 9.25x | 7.53x | 3.27x | 15x | 6.99x | 6.7x | 6.33x |
| PBR | 2.74x | 3.17x | 2.79x | 1.27x | 1.3x | 1.82x | 1.65x | 1.39x |
| PEG | - | 0x | 0.1x | 0x | -0.2x | 0x | 1.52x | 1.09x |
| Capitalization / Revenue | 3.95x | 4.94x | 3.24x | 2.33x | 2.15x | 2.08x | 2.04x | 2.13x |
| EV / Revenue | 3.78x | 4.62x | 3.66x | 3.34x | 3.72x | 2.8x | 2.63x | 2.67x |
| EV / EBITDA | 5.82x | 6.17x | 4.73x | 4.82x | 7.81x | 4.14x | 3.53x | 3.62x |
| EV / EBIT | 7.82x | 7.52x | 6.09x | 6.9x | 32x | 6.71x | 5.94x | 5.99x |
| EV / FCF | 13.4x | 116x | 12.5x | 7.9x | 21.1x | 9.76x | 5.65x | 5.96x |
| FCF Yield | 7.47% | 0.86% | 8.02% | 12.7% | 4.73% | 10.3% | 17.7% | 16.8% |
| Dividend per Share 2 | - | - | - | - | - | 4.078 | 14.6 | 16.17 |
| Rate of return | - | - | - | - | - | 5.82% | 20.8% | 23.1% |
| EPS 2 | 1.597 | 4.023 | 6.114 | 12.29 | 2.77 | 10.02 | 10.47 | 11.07 |
| Distribution rate | - | - | - | - | - | 40.7% | 140% | 146% |
| Net sales 1 | 4,396 | 6,363 | 11,905 | 14,361 | 15,584 | 26,907 | 27,474 | 26,303 |
| EBITDA 1 | 2,854 | 4,770 | 9,210 | 9,944 | 7,420 | 18,222 | 20,436 | 19,441 |
| EBIT 1 | 2,121 | 3,916 | 7,156 | 6,945 | 1,809 | 11,224 | 12,165 | 11,741 |
| Net income 1 | 1,333 | 3,427 | 5,180 | 10,302 | 2,251 | 7,980 | 8,252 | 8,708 |
| Net Debt 1 | -749.6 | -1,974 | 5,058 | 14,409 | 24,357 | 19,397 | 16,277 | 14,380 |
| Reference price 2 | 20.67 | 37.21 | 46.05 | 40.15 | 41.42 | 70.10 | 70.10 | 70.10 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 6.99x | 2.8x | 4.13x | 5.82% | 11B | |
| 12.92x | 2.67x | 5.62x | 2.3% | 176B | |
| 12.61x | 3.45x | 6.54x | 3.26% | 111B | |
| 8.83x | 2.8x | 4.74x | 2.62% | 82.88B | |
| 17.58x | 3.99x | 10.59x | 5.5% | 67.88B | |
| 6.9x | 2.54x | 3.99x | 1.67% | 62.36B | |
| 8.28x | 1.44x | 4.55x | 1.87% | 60.85B | |
| 16.1x | 2.09x | 10.33x | 4.62% | 58.82B | |
| 9.38x | 2.58x | 5.02x | 2.19% | 58.33B | |
| 10.84x | 3.45x | 4.77x | 2.14% | 57.11B | |
| Average | 11.04x | 2.78x | 6.03x | 3.2% | 74.62B | |
| Weighted average by Cap. | 11.69x | 2.82x | 6.13x | 2.9% |
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
