Valuation Orizon Valorização de Resíduos S.A.

Stocks

Delayed Sao Paulo Other stock markets 21:04:00 10/07/2026 BST			5-day change	1st Jan Change
78.30 ^BRL	+2.85%		-1.02%	+11.99%

05-15	Orizon Valorização de Resíduos S.A., Q1 2026 Earnings Call, May 15, 2026
05-15	Orizon Valorização de Resíduos S.A. 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
Market Cap ¹	1,923	2,422	3,207	3,140	6,721	7,318	-	-
Change	-	25.91%	32.42%	-2.1%	114.07%	8.88%	-	-
Enterprise Value (EV) ¹	2,099	3,196	4,062	4,621	7,921	8,798	8,282	7,446
Change	-	52.25%	27.08%	13.78%	71.4%	11.07%	-5.86%	-10.09%
P/E	-34.5x	-20x	80.5x	51.8x	90.8x	33x	19.3x	11.6x
PBR	5.41x	4.4x	4.54x	4.03x	4.66x	4.17x	3.02x	2.78x
PEG	-	-0x	-1x	1x	16.57x	0x	0.3x	0.2x
Capitalization / Revenue	4.42x	3.87x	4.13x	3.48x	6.4x	5.8x	4.28x	3.38x
EV / Revenue	4.82x	5.1x	5.23x	5.12x	7.54x	6.98x	4.85x	3.44x
EV / EBITDA	11.8x	14.1x	11.8x	11.2x	15.8x	14.2x	8.55x	5.95x
EV / EBIT	26.6x	40.9x	22.7x	17.9x	25.6x	21.3x	12.7x	9.55x
EV / FCF	-9.72x	-17.3x	-18.5x	-12.4x	-20.4x	-191x	83.7x	39.8x
FCF Yield	-10.3%	-5.78%	-5.41%	-8.05%	-4.9%	-0.52%	1.2%	2.51%
Dividend per Share ²	-	-	-	-	-	1.251	3.022	4.65
Rate of return	-	-	-	-	-	1.64%	3.97%	6.11%
EPS ²	-0.78	-1.69	0.48	0.73	0.77	2.31	3.95	6.58
Distribution rate	-	-	-	-	-	54.2%	76.5%	70.7%
Net sales ¹	435.5	626.2	776.3	903.5	1,050	1,261	1,708	2,166
EBITDA ¹	177.3	226.3	344.3	414.4	500.4	617.5	968.7	1,251
EBIT ¹	78.96	78.1	178.7	258.4	309.9	414	654.3	780
Net income ¹	-62.03	-120.7	50.17	60.9	60.14	227	357.5	621.6
Net Debt ¹	175.9	774.4	854.7	1,482	1,200	1,480	964	128
Reference price ²	26.90	33.87	38.66	37.85	69.92	76.13	76.13	76.13
Nbr of stocks (in thousands)	71,500	71,500	82,951	82,951	96,127	96,127	-	-
Announcement Date	31/03/22	30/03/23	28/03/24	01/04/25	26/03/26	-	-	-

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.($)
ORIZON VALORIZAÇÃO DE RESÍDUOS S.A.	32.96x	6.98x	14.25x	1.64%	1.43B
WASTE CONNECTIONS, INC.	36.71x	5.17x	15.52x	0.83%	43.23B
GFL ENVIRONMENTAL INC.	-116.66x	3.94x	12.94x	0.12%	14.49B
CASELLA WASTE SYSTEMS, INC.	624.11x	3.5x	15.08x	-.--%	6.07B
ZHEFU HOLDING GROUP CO., LTD.	20x	-	-	-	3.95B
CLEANAWAY WASTE MANAGEMENT LIMITED	39.08x	1.7x	8.39x	2.84%	3.69B
SECURE WASTE INFRASTRUCTURE CORP.	27.49x	3.98x	11.33x	1.77%	3.65B
BEIJING GEOENVIRON ENGINEERING & TECHNOLOGY, INC.	16.01x	-	-	-	3.51B
GRANDBLUE ENVIRONMENT CO., LTD.	10.08x	-	-	4.35%	3.42B
Average	76.64x	4.21x	12.92x	1.65%	9.27B
Weighted average by Cap.	49.66x	4.58x	14.37x	0.95%