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

Equities

Delayed Sao Paulo Other stock markets 19:08:14 14/07/2025 BST			5-day change	1st Jan Change
13.53 ^BRL	-5.21%		-7.65%	+31.10%

06-16	Brazil's new Rio stock exchange to start operations later than expected	RE
06-09	Brazil's Totvs says Dimensa unit signed purchase of Agger for 260 million reais	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	126,543	67,651	77,196	79,758	55,667	71,561	-	-
Change	-	-46.54%	14.11%	3.32%	-30.21%	28.55%	-	-
Enterprise Value (EV) ¹	118,160	62,716	77,196	77,818	55,597	68,828	68,999	68,667
Change	-	-46.92%	23.09%	0.81%	-28.56%	23.8%	0.25%	-0.48%
P/E ratio	30.6x	14.4x	17.7x	20.1x	12.4x	14.4x	12.8x	11.6x
PBR	5.14x	3.05x	-	4.03x	2.96x	3.88x	3.86x	3.81x
PEG	-	1x	-5.31x	-5.81x	0.8x	1x	1x	1x
Capitalization / Revenue	15.1x	7.32x	8.49x	8.93x	5.85x	7.07x	6.53x	6.07x
EV / Revenue	14.1x	6.78x	8.49x	8.71x	5.84x	6.8x	6.3x	5.82x
EV / EBITDA	18.5x	8.62x	11.5x	12.3x	8.31x	9.73x	8.86x	8.15x
EV / EBIT	20.8x	10x	13.7x	14.8x	9.09x	10.3x	9.34x	8.52x
EV / FCF	46.7x	20.7x	-	21.1x	6.04x	16.1x	12.1x	11.3x
FCF Yield	2.14%	4.82%	-	4.73%	16.5%	6.21%	8.26%	8.85%
Dividend per Share ²	0.5481	0.6466	-	-	-	0.9116	1.085	1.161
Rate of return	2.65%	5.8%	-	-	-	6.64%	7.9%	8.45%
EPS ²	0.6757	0.7738	0.748	0.7222	0.8344	0.9509	1.069	1.189
Distribution rate	81.1%	83.6%	-	-	-	95.9%	102%	97.6%
Net sales ¹	8,383	9,248	9,092	8,930	9,513	10,121	10,951	11,798
EBITDA ¹	6,383	7,274	6,700	6,334	6,690	7,077	7,788	8,426
EBIT ¹	5,680	6,243	5,644	5,244	6,118	6,681	7,391	8,055
Net income ¹	4,152	4,717	4,227	4,132	4,577	4,974	5,480	5,954
Net Debt ¹	-8,383	-4,935	-	-1,940	-69.73	-2,733	-2,563	-2,894
Reference price ²	20.66	11.14	13.21	14.55	10.32	13.73	13.73	13.73
Nbr of stocks (in thousands)	6,125,009	6,072,842	5,843,738	5,481,658	5,394,041	5,212,041	-	-
Announcement Date	04/03/21	17/03/22	15/02/23	22/02/24	20/02/25	-	-	-

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	14.44x	6.8x	9.73x	6.64%	12.82B
INTERCONTINENTAL EXCHANGE, INC.	33.24x	12.13x	18.03x	1.06%	104B
LONDON STOCK EXCHANGE GROUP PLC	57.85x	6.75x	14.02x	1.31%	76.31B
HONG KONG EXCHANGES AND CLEARING LIMITED	35.69x	16.24x	22.16x	2.47%	68.52B
DEUTSCHE BÖRSE AG	24.38x	8.76x	14.98x	1.6%	57.43B
NASDAQ, INC.	34.85x	11.67x	20.45x	1.17%	51.33B
EURONEXT N.V.	23.36x	9.16x	14.8x	2.14%	17.87B
SINGAPORE EXCHANGE LIMITED	25.87x	11.71x	20.7x	2.33%	12.91B
TMX GROUP LIMITED	32.21x	10.06x	18.12x	1.46%	11.22B
SWISSQUOTE GROUP HOLDING LTD	24.56x	-0.38x	-0.64x	1.22%	9.45B
Average	30.64x	9.29x	15.23x	2.14%	42.14B
Weighted average by Cap.	35.64x	10.67x	17.13x	1.69%