Valuation StoneCo Ltd.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 06/03/2026 GMT			5-day change	1st Jan Change
13.72 ^USD	-0.51%		-18.33%	-7.23%

03-03	StoneCo Ltd., Q4 2025 Earnings Call, Mar 02, 2026
03-02	StoneCo sees adjusted earnings per share of up to $2.20 in 2026	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	29,021	15,601	26,986	14,629	21,371	17,999	-	-
Change	-	-46.24%	72.98%	-45.79%	46.09%	-15.78%	-	-
Enterprise Value (EV) ¹	30,894	16,186	30,329	21,780	21,371	27,107	29,430	27,837
Change	-	-47.61%	87.38%	-28.19%	-1.87%	26.84%	8.57%	-5.41%
P/E ratio	-21.3x	-29.9x	17.2x	-9.82x	9.61x	7.12x	6.04x	4.42x
PBR	2.15x	1.21x	1.91x	1.26x	-	1.55x	1.39x	1.29x
PEG	-	0.5x	-0x	0x	-0x	0.4x	0.3x	0.1x
Capitalization / Revenue	6.02x	1.63x	2.24x	1.1x	1.51x	1.17x	1.12x	0.99x
EV / Revenue	6.4x	1.69x	2.52x	1.64x	1.51x	1.76x	1.83x	1.53x
EV / EBITDA	20.4x	3.76x	5.09x	3.25x	2.45x	3.12x	3.27x	-
EV / EBIT	30.6x	4.62x	5.97x	3.79x	2.77x	3.38x	3.81x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	6.452	4.532	-
Rate of return	-	-	-	-	-	8.92%	6.27%	-
EPS ²	-4.4	-1.67	5.09	-5.02	8.48	10.16	11.96	16.35
Distribution rate	-	-	-	-	-	63.5%	37.9%	-
Net sales ¹	4,824	9,589	12,055	13,258	14,154	15,373	16,038	18,214
EBITDA ¹	1,517	4,300	5,959	6,702	8,722	8,686	8,989	-
EBIT ¹	1,010	3,500	5,081	5,752	7,719	8,017	7,729	-
Net income ¹	-1,377	-526.4	1,600	-1,515	2,320	2,707	3,106	4,117
Net Debt ¹	1,874	584.7	3,343	7,150	-	9,108	11,431	9,838
Reference price ²	93.94	49.91	87.49	49.29	81.46	72.31	72.31	72.31
Nbr of stocks (in thousands)	308,931	312,613	308,463	296,775	262,343	248,905	-	-
Announcement Date	17/03/22	14/03/23	18/03/24	18/03/25	02/03/26	-	-	-

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.($)
STONECO LTD.	7.12x	1.76x	3.12x	8.92%	3.41B
INTUIT INC.	30.36x	6.22x	14.75x	0.98%	133B
ROBINHOOD MARKETS, INC.	33.5x	13.2x	22.41x	-.--%	69.4B
ROCKET COMPANIES, INC.	24.53x	-	-	-.--%	42.16B
ADYEN N.V.	24.23x	7.26x	13.63x	-.--%	34.03B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	14.74x	3.04x	7.2x	3.51%	26.49B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	65.27x	29.43x	57.78x	1.42%	25.03B
CIRCLE INTERNET GROUP, INC.	-78.62x	8.15x	40.84x	-	24.21B
FUTU HOLDINGS LIMITED	14.32x	0.98x	1.58x	-.--%	19.97B
AFFIRM HOLDINGS, INC.	48.16x	4.36x	15.6x	-.--%	17.22B
Average	18.36x	8.27x	19.66x	1.65%	39.5B
Weighted average by Cap.	24.01x	8.80x	19.61x	0.78%