Valuation B3 S.A. - Brasil, Bolsa, Balcão

Equities

Market Closed - Sao Paulo Other stock markets 21:07:34 15/05/2026 BST			5-day change	1st Jan Change
16.70 ^BRL	-14.05%		-6.86%	+20.23%

05-08	B3 S.A. - Brasil, Bolsa, Balcão, Q1 2026 Earnings Call, May 08, 2026
05-08	B3 S.A. - Brasil, Bolsa, Balcão Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	67,651	77,196	79,758	55,667	71,262	83,680	-	-
Change	-	14.11%	3.32%	-30.21%	28.02%	17.43%	-	-
Enterprise Value (EV) ¹	62,716	77,196	77,818	55,597	70,677	83,604	80,741	80,264
Change	-	23.09%	0.81%	-28.56%	27.12%	18.29%	-3.42%	-0.59%
P/E ratio	14.4x	17.7x	20.1x	12.4x	15.8x	14.1x	13.1x	12.4x
PBR	3.05x	-	4.03x	2.96x	4.01x	5.08x	4.76x	4.78x
PEG	-	-5.31x	-5.81x	0.8x	2.82x	0.4x	1.73x	2.21x
Capitalization / Revenue	7.32x	8.49x	8.93x	5.85x	7.08x	7.44x	6.75x	6.26x
EV / Revenue	6.78x	8.49x	8.71x	5.84x	7.02x	7.43x	6.52x	6.01x
EV / EBITDA	8.62x	11.5x	12.3x	8.31x	10.1x	10.6x	9.15x	8.32x
EV / EBIT	10x	13.7x	14.8x	9.09x	10.7x	11x	9.58x	8.69x
EV / FCF	20.7x	-	21.1x	6.04x	17.4x	14.9x	12.7x	12.4x
FCF Yield	4.82%	-	4.73%	16.5%	5.76%	6.7%	7.85%	8.07%
Dividend per Share ²	0.6466	-	-	-	-	1.215	1.343	1.377
Rate of return	5.8%	-	-	-	-	7.28%	8.04%	8.24%
EPS ²	0.7738	0.748	0.7222	0.8344	0.8812	1.186	1.276	1.348
Distribution rate	83.6%	-	-	-	-	102%	105%	102%
Net sales ¹	9,248	9,092	8,930	9,513	10,068	11,249	12,388	13,362
EBITDA ¹	7,274	6,700	6,334	6,690	7,019	7,863	8,819	9,645
EBIT ¹	6,243	5,644	5,244	6,118	6,632	7,619	8,428	9,234
Net income ¹	4,717	4,227	4,132	4,577	4,586	5,725	6,542	6,605
Net Debt ¹	-4,935	-	-1,940	-69.73	-584.9	-76.01	-2,939	-3,416
Reference price ²	11.14	13.21	14.55	10.32	13.89	16.70	16.70	16.70
Nbr of stocks (in thousands)	6,072,842	5,843,738	5,481,658	5,394,041	5,130,465	5,010,780	-	-
Announcement Date	17/03/22	15/02/23	22/02/24	20/02/25	26/02/26	-	-	-

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.($)
B3 S.A. - BRASIL, BOLSA, BALCÃO	14.08x	7.43x	10.63x	7.28%	16.49B
INTERCONTINENTAL EXCHANGE, INC.	21.73x	9.64x	14.28x	1.37%	87.43B
HONG KONG EXCHANGES AND CLEARING LIMITED	27.5x	16.09x	20.46x	3.24%	67.22B
LONDON STOCK EXCHANGE GROUP PLC	34.63x	5.4x	10.76x	1.83%	59.68B
DEUTSCHE BÖRSE AG	20.09x	7.54x	12.65x	1.89%	51.72B
NASDAQ, INC.	27.23x	10.3x	17.49x	1.3%	51.5B
SINGAPORE EXCHANGE LIMITED	31.66x	14.82x	23.49x	2.12%	17.65B
EURONEXT N.V.	19.63x	7.69x	12.39x	2.54%	16.38B
TMX GROUP LIMITED	24.26x	8.45x	15.09x	1.8%	10.78B
SWISSQUOTE GROUP HOLDING SA	17.15x	-3.23x	-5.51x	1.78%	7.32B
Average	23.80x	8.41x	13.17x	2.51%	38.62B
Weighted average by Cap.	25.26x	9.70x	14.86x	2.18%