Valuation Sendas Distribuidora S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 16:05:45 2026-06-19 EDT			5-day change	1st Jan Change
7.650 ^BRL	-8.82%		-5.56%	+5.08%

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	10,264	-	-
Change	-	50.53%	-30.37%	-58.38%	28.55%	4.88%	-	-
Enterprise Value (EV) ¹	22,902	26,268	37,199	28,196	30,710	31,383	30,289	29,669
Change	-	14.7%	41.61%	-24.2%	8.91%	2.19%	-3.49%	-2.05%
P/E	10.9x	21.6x	25.8x	9.92x	19.8x	8.55x	6.89x	5.94x
PBR	6.35x	-	3.96x	1.45x	1.76x	1.54x	1.32x	1.12x
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	0.12x	0.11x
EV / Revenue	0.55x	0.48x	0.56x	0.38x	0.4x	0.39x	0.36x	0.33x
EV / EBITDA	6.9x	6.71x	7.89x	5.23x	5.17x	4.42x	4.25x	4.25x
EV / EBIT	8.88x	9.22x	11.3x	7.34x	8.48x	6.26x	6.08x	6.1x
EV / FCF	22x	-	13.9x	8.69x	6.78x	10.4x	10.7x	12.7x
FCF Yield	4.55%	-	7.2%	11.5%	14.7%	9.59%	9.32%	7.89%
Dividend per Share ²	0.1251	-	-	-	-	0.0972	0.1977	0.349
Rate of return	0.97%	-	-	-	-	1.27%	2.58%	4.56%
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	80,567	85,197	89,646
EBITDA ¹	3,319	3,912	4,712	5,391	5,938	7,097	7,135	6,976
EBIT ¹	2,579	2,850	3,285	3,844	3,623	5,013	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	7.650	7.650	7.650
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.($)
SENDAS DISTRIBUIDORA S.A.	8.55x	0.39x	4.42x	1.27%	2B
WALMART INC.	40.31x	1.3x	19.86x	0.85%	933B
LOBLAW COMPANIES LIMITED	28.23x	1.2x	10.43x	0.96%	52.44B
SYSCO CORPORATION	19.54x	0.58x	11.16x	2.74%	37.63B
TESCO PLC	14.51x	0.51x	7.49x	3.56%	36.62B
AHOLD DELHAIZE N.V.	12.64x	0.48x	6.11x	3.69%	34.93B
KROGER CO. (THE)	11.11x	0.33x	6x	2.58%	34.68B
WOOLWORTHS GROUP LIMITED	44.29x	0.88x	10.26x	2.45%	32.82B
GEORGE WESTON LIMITED	22.22x	0.74x	6.28x	1.31%	26.85B
AEON CO., LTD.	48.58x	0.61x	10.14x	1.11%	22.56B
Average	25.00x	0.70x	9.21x	2.05%	121.31B
Weighted average by Cap.	36.54x	1.16x	17.25x	1.19%