Valuation Sendas Distribuidora S.A. OTC Markets

Stocks

Delayed OTC Markets Other stock markets 09:50:22 2026-06-16 EDT			5-day change	1st Jan Change
7.900 ^USD	+1.94%		-4.24%	+17.21%

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	10,693	-	-
Change	-	50.53%	-30.37%	-58.38%	28.55%	9.27%	-	-
Enterprise Value (EV) ¹	22,902	26,268	37,199	28,196	30,710	31,812	30,718	30,099
Change	-	14.7%	41.61%	-24.2%	8.91%	3.59%	-3.44%	-2.02%
P/E Ratio	10.9x	21.6x	25.8x	9.92x	19.8x	8.91x	7.18x	6.18x
PBR	6.35x	-	3.96x	1.45x	1.76x	1.6x	1.37x	1.17x
PEG	-	-0.9x	-0.6x	1.21x	-0.6x	0x	0.3x	0.4x
Capitalization / Revenue	0.42x	0.48x	0.28x	0.1x	0.13x	0.13x	0.13x	0.12x
EV / Revenue	0.55x	0.48x	0.56x	0.38x	0.4x	0.39x	0.36x	0.34x
EV / EBITDA	6.9x	6.71x	7.89x	5.23x	5.17x	4.25x	4.31x	4.31x
EV / EBIT	8.88x	9.22x	11.3x	7.34x	8.48x	6.25x	6.17x	6.19x
EV / FCF	22x	-	13.9x	8.69x	6.78x	10.6x	10.9x	12.9x
FCF Yield	4.55%	-	7.2%	11.5%	14.7%	9.46%	9.19%	7.78%
Dividend per Share ²	0.1251	-	-	-	-	0.0972	0.1977	0.349
Rate of return	0.97%	-	-	-	-	1.22%	2.48%	4.38%
EPS ²	1.189	0.9016	0.5242	0.5673	0.3679	0.8945	1.11	1.289
Distribution rate	10.5%	-	-	-	-	10.9%	17.8%	27.1%
Net sales ¹	41,898	54,520	66,503	73,819	77,307	80,565	85,197	89,646
EBITDA ¹	3,319	3,912	4,712	5,391	5,938	7,484	7,135	6,976
EBIT ¹	2,579	2,850	3,285	3,844	3,623	5,087	4,979	4,861
Net income ¹	1,610	1,220	710	769	497	1,240	1,598	1,734
Net Debt ¹	5,451	-	18,909	20,583	20,923	21,119	20,025	19,405
Reference price ²	12.960	19.470	13.530	5.630	7.280	7.970	7.970	7.970
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WALMART INC.	41.57x	1.34x	20.45x	0.83%	961B
LOBLAW COMPANIES LIMITED	28.45x	1.21x	10.5x	0.95%	53.6B
TESCO PLC	15.26x	0.53x	7.81x	3.37%	39.4B
KROGER CO. (THE)	12.49x	0.36x	6.5x	2.24%	39.25B
SYSCO CORPORATION	19.79x	0.59x	11.26x	2.71%	38.11B
AHOLD DELHAIZE N.V.	13.15x	0.5x	6.28x	3.55%	36.77B
WOOLWORTHS GROUP LIMITED	43.98x	0.87x	10.24x	2.47%	33.08B
GEORGE WESTON LIMITED	22.57x	0.75x	6.35x	1.29%	27.65B
AEON CO., LTD.	49.7x	0.72x	11.84x	1.05%	23.88B
Average	27.44x	0.76x	10.14x	2.05%	139.25B
Weighted average by Cap.	37.57x	1.19x	17.75x	1.15%