Valuation Sendas Distribuidora S.A. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 13:12:34 2026-07-14 EDT			5-day change	1st Jan Change
8.522 ^USD	+0.38%		+3.80%	+26.44%

05-08	Alaska Investimentos raises stake in Brazil's Assai to 5.01%	RE
05-07	Alaska Investimentos cuts stake in Brazil's Assai to 4.99%	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,451	26,268	18,290	7,613	9,787	11,686	-	-
Change	-	50.53%	-30.37%	-58.38%	28.55%	19.41%	-	-
Enterprise Value (EV) ¹	22,902	26,268	37,199	28,196	30,710	32,586	31,329	30,704
Change	-	14.7%	41.61%	-24.2%	8.91%	6.11%	-3.86%	-2%
P/E	10.9x	21.6x	25.8x	9.92x	19.8x	8.91x	7.67x	6.8x
PBR	6.35x	-	3.96x	1.45x	1.76x	1.71x	1.46x	1.25x
PEG	-	-0.9x	-0.6x	1.21x	-0.6x	0x	0.5x	0.5x
Capitalization / Revenue	0.42x	0.48x	0.28x	0.1x	0.13x	0.15x	0.14x	0.13x
EV / Revenue	0.55x	0.48x	0.56x	0.38x	0.4x	0.41x	0.37x	0.34x
EV / EBITDA	6.9x	6.71x	7.89x	5.23x	5.17x	4.34x	4.35x	4.4x
EV / EBIT	8.88x	9.22x	11.3x	7.34x	8.48x	6.28x	6.36x	6.35x
EV / FCF	22x	-	13.9x	8.69x	6.78x	11.7x	10.4x	11.7x
FCF Yield	4.55%	-	7.2%	11.5%	14.7%	8.55%	9.6%	8.53%
Dividend per Share ²	0.1251	-	-	-	-	0.082	0.2206	0.3594
Rate of return	0.97%	-	-	-	-	0.94%	2.53%	4.13%
EPS ²	1.189	0.9016	0.5242	0.5673	0.3679	0.9778	1.135	1.281
Distribution rate	10.5%	-	-	-	-	8.39%	19.4%	28%
Net sales ¹	41,898	54,520	66,503	73,819	77,307	80,436	85,024	89,105
EBITDA ¹	3,319	3,912	4,712	5,391	5,938	7,500	7,206	6,977
EBIT ¹	2,579	2,850	3,285	3,844	3,623	5,191	4,927	4,832
Net income ¹	1,610	1,220	710	769	497	1,334	1,559	1,707
Net Debt ¹	5,451	-	18,909	20,583	20,923	20,900	19,643	19,017
Reference price ²	12.960	19.470	13.530	5.630	7.280	8.710	8.710	8.710
Nbr of stocks (in thousands)	1,346,499	1,349,165	1,351,833	1,352,216	1,344,303	1,341,716	-	-
Announcement Date	2/21/22	2/16/23	2/21/24	2/19/25	2/11/26	-	-	-

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.($)
WALMART INC.	39.58x	1.28x	19.6x	0.87%	913B
LOBLAW COMPANIES LIMITED	28.62x	1.21x	10.53x	0.95%	53.16B
SYSCO CORPORATION	20.83x	0.62x	11.8x	2.59%	39.91B
TESCO PLC	15.4x	0.53x	7.78x	3.35%	39B
KROGER CO. (THE)	11.74x	0.34x	6.2x	2.49%	36.34B
AHOLD DELHAIZE N.V.	13.06x	0.49x	6.23x	3.56%	35.72B
WOOLWORTHS GROUP LIMITED	46.14x	0.9x	10.57x	2.36%	33.76B
GEORGE WESTON LIMITED	22.46x	0.75x	6.43x	1.37%	27.22B
AEON CO., LTD.	51.87x	0.63x	10.52x	1.04%	23.93B
Average	27.74x	0.75x	9.96x	2.06%	133.61B
Weighted average by Cap.	36.10x	1.14x	17.02x	1.2%