Valuation Cosan S.A.

Stocks

Market Closed - Sao Paulo 20:04:00 30/10/2026 GMT			5-day change	1st Jan Change
2.330 ^BRL	-35.99%		-55.19%	-56.20%

10-30	Brazil's Raizen says shareholders vote to back restructuring plan	RE
10-20	Brazil's Cosan says exclusive talks over interest in Rumo ended with no agreement	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	40,516	32,014	36,155	15,200	21,060	9,190	-	-
Change	-	-20.98%	12.93%	-57.96%	38.55%	-56.36%	-	-
Enterprise Value (EV) ¹	70,813	32,014	83,677	71,262	64,456	59,808	59,179	55,112
Change	-	-54.79%	161.37%	-14.84%	-9.55%	-7.21%	-1.05%	-6.87%
P/E	6.52x	27.3x	33.2x	-1.61x	-1.37x	-39.3x	4.66x	3.9x
PBR	2.71x	-	1.73x	1.39x	3.97x	0.55x	0.46x	-
PEG	-	-0.3x	-4.85x	0x	0.1x	0.4x	-0x	0.2x
Capitalization / Revenue	0.36x	0.2x	0.92x	0.35x	0.52x	0.06x	0.06x	0.07x
EV / Revenue	0.63x	0.2x	2.12x	1.62x	1.59x	0.38x	0.36x	0.4x
EV / EBITDA	5.97x	2.03x	5.1x	4.68x	12.9x	4x	3.29x	3.16x
EV / EBIT	7.35x	2.51x	6.41x	6.28x	59.3x	5.66x	4.78x	4.1x
EV / FCF	61.3x	-	20.9x	13.6x	14.1x	10.6x	9.24x	-
FCF Yield	1.63%	-	4.79%	7.36%	7.09%	9.4%	10.8%	-
Dividend per Share ²	0.8	-	1.27	1.58	-	-	0.0182	0.0232
Rate of return	3.69%	-	6.56%	19.4%	-	-	0.78%	0.99%
EPS ²	3.326	0.6264	0.5835	-5.06	-3.89	-0.0593	0.5004	0.5969
Distribution rate	24.1%	-	218%	-31.2%	-	-	3.64%	3.88%
Net sales ¹	113,096	162,253	39,468	43,951	40,419	159,093	164,335	138,519
EBITDA ¹	11,862	15,762	16,421	15,213	4,978	14,960	17,966	17,427
EBIT ¹	9,640	12,748	13,056	11,344	1,087	10,572	12,386	13,441
Net income ¹	6,312	1,176	1,094	-9,424	-9,722	-403	1,481	2,092
Net Debt ¹	30,297	-	47,522	56,062	43,396	50,618	49,989	45,922
Reference price ²	21.690	17.120	19.360	8.160	5.320	2.330	2.330	2.330
Nbr of stocks (in thousands)	1,867,975	1,869,987	1,867,500	1,862,800	3,958,645	3,944,366	-	-
Announcement Date	18/02/22	28/02/23	28/03/24	11/03/25	09/03/26	-	-	-

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.($)
COSAN S.A.	-39.31x	0.38x	4x	-.--%	1.69B
BERKSHIRE HATHAWAY INC.	25.59x	-	-	-.--%	1,162B
HITACHI, LTD.	23.06x	1.85x	11.19x	1.18%	145B
3M COMPANY	22.66x	3.89x	13.14x	1.83%	90.09B
ILLINOIS TOOL WORKS INC.	24.26x	5.19x	17.7x	2.31%	79.16B
MITSUBISHI HEAVY INDUSTRIES, LTD.	25.34x	1.91x	14.43x	0.88%	72.82B
HONEYWELL INTERNATIONAL INC.	9.84x	3.98x	18.1x	2.36%	69.29B
MITSUBISHI ELECTRIC CORPORATION	17.93x	1.41x	10.04x	1.39%	60.3B
DSM-FIRMENICH	52.67x	3.21x	16.47x	2.36%	29.44B
Average	18.01x	2.73x	13.13x	1.37%	190B
Weighted average by Cap.	24.64x	2.96x	13.89x	0.53%