Valuation PRIO S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 21:05:47 10/07/2026 BST			5-day change	1st Jan Change
55.45 ^BRL	-3.06%		+4.70%	+33.87%

05-06	Prio S.A., Q1 2026 Earnings Call, May 06, 2026
05-06	Prio 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	17,347	31,405	38,513	33,498	33,565	44,775	-	-
Change	-	81.04%	22.63%	-13.02%	0.2%	33.4%	-	-
Enterprise Value (EV) ¹	16,598	29,431	43,571	47,907	57,922	65,487	60,930	54,959
Change	-	77.32%	48.04%	9.95%	20.91%	13.06%	-6.96%	-9.8%
P/E	12.9x	9.25x	7.53x	3.27x	15x	5.32x	5.41x	4.77x
PBR	2.74x	3.17x	2.79x	1.27x	1.3x	1.51x	1.42x	1.05x
PEG	-	0x	0.1x	0x	-0.2x	0x	-3.37x	0.4x
Capitalization / Revenue	3.95x	4.94x	3.24x	2.33x	2.15x	1.66x	1.63x	1.69x
EV / Revenue	3.78x	4.62x	3.66x	3.34x	3.72x	2.43x	2.22x	2.08x
EV / EBITDA	5.82x	6.17x	4.73x	4.82x	7.81x	3.43x	3x	2.79x
EV / EBIT	7.82x	7.52x	6.09x	6.9x	32x	5.89x	5.06x	4.67x
EV / FCF	13.4x	116x	12.5x	7.9x	21.1x	8.67x	4.5x	4.25x
FCF Yield	7.47%	0.86%	8.02%	12.7%	4.73%	11.5%	22.2%	23.6%
Dividend per Share ²	-	-	-	-	-	3.605	12.09	12.22
Rate of return	-	-	-	-	-	6.5%	21.8%	22%
EPS ²	1.597	4.023	6.114	12.29	2.77	10.43	10.26	11.62
Distribution rate	-	-	-	-	-	34.6%	118%	105%
Net sales ¹	4,396	6,363	11,905	14,361	15,584	26,917	27,455	26,430
EBITDA ¹	2,854	4,770	9,210	9,944	7,420	19,080	20,297	19,682
EBIT ¹	2,121	3,916	7,156	6,945	1,809	11,111	12,052	11,758
Net income ¹	1,333	3,427	5,180	10,302	2,251	8,349	8,179	9,202
Net Debt ¹	-749.6	-1,974	5,058	14,409	24,357	20,712	16,156	10,184
Reference price ²	20.67	37.21	46.05	40.15	41.42	55.45	55.45	55.45
Nbr of stocks (in thousands)	839,253	843,994	836,331	834,326	810,348	807,479	-	-
Announcement Date	15/02/22	01/03/23	08/03/24	13/03/25	11/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PRIO S.A.	5.32x	2.43x	3.43x	6.5%	8.76B
CONOCOPHILLIPS	10.71x	2.08x	4.98x	3.1%	133B
CANADIAN NATURAL RESOURCES LIMITED	10.88x	3.02x	5.61x	4.22%	86.96B
EOG RESOURCES, INC.	7.62x	2.59x	4.36x	3.08%	71.43B
OCCIDENTAL PETROLEUM CORPORATION	7.02x	2.37x	3.86x	1.94%	52.61B
DIAMONDBACK ENERGY, INC.	11.25x	3.41x	4.77x	2.36%	51.59B
CENOVUS ENERGY INC.	8.47x	1.28x	4.43x	2.29%	49.45B
DEVON ENERGY CORPORATION	9.28x	2.28x	4.45x	2.78%	48.71B
WOODSIDE ENERGY GROUP LTD	10.45x	3x	4.45x	7.27%	38.41B
EQT CORPORATION	10.26x	3.7x	5.28x	1.34%	30.55B
Average	9.13x	2.62x	4.56x	3.49%	57.13B
Weighted average by Cap.	9.62x	2.54x	4.74x	3.24%