Valuation BRF S.A.

Equities

Market Closed - Sao Paulo Other stock markets 01:37:55 20/09/2024 am IST			5-day change	1st Jan Change
25.05 ^BRL	+1.54%		+2.92%	+81.39%

05/09	BRF S.A. Announces Optional Early Redemption Right of DI Debentures of the 4th Emission of Simple Debentures, Not Convertible into Shares, of the Unsecured Type, for Private Placement	CI
15/08	BRF S.A., Q2 2024 Earnings Call, Aug 15, 2024

Fiscal Period: december	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	28,574	17,802	18,205	8,927	23,182	41,460	-	-
Change	-	-37.7%	2.27%	-50.97%	159.69%	78.84%	-	-
Enterprise Value (EV) ¹	42,203	31,954	35,537	25,706	32,657	53,886	51,916	50,075
Change	-	-24.29%	11.21%	-27.66%	27.04%	65.01%	-3.66%	-3.55%
P/E ratio	95.1x	12.9x	43.4x	-2.75x	-9.27x	13.5x	20.7x	24.3x
PBR	3.62x	2.03x	2.06x	0.79x	1.56x	2.28x	2.25x	2.62x
PEG	-	0x	-0.6x	0x	0.2x	-0x	-0.6x	-1.6x
Capitalization / Revenue	0.83x	0.45x	0.38x	0.17x	0.43x	0.71x	0.68x	0.65x
EV / Revenue	1.22x	0.81x	0.74x	0.48x	0.61x	0.92x	0.86x	0.78x
EV / EBITDA	7.94x	6.1x	6.39x	6.6x	6.92x	5.16x	5.73x	5.58x
EV / EBIT	14.3x	11.2x	11.8x	-189x	39.1x	8.8x	9.87x	10.3x
EV / FCF	14.7x	10.4x	-24x	-26.7x	19.3x	8.35x	11.4x	12.6x
FCF Yield	6.81%	9.6%	-4.16%	-3.75%	5.18%	12%	8.78%	7.95%
Dividend per Share ²	-	-	-	-	-	0.31	0.2575	0.32
Rate of return	-	-	-	-	-	1.24%	1.03%	1.28%
EPS ²	0.37	1.71	0.5187	-3.008	-1.49	1.85	1.209	1.03
Distribution rate	-	-	-	-	-	16.8%	21.3%	31.1%
Net sales ¹	34,618	39,470	48,343	53,805	53,615	58,772	60,632	63,841
EBITDA ¹	5,317	5,241	5,559	3,896	4,721	10,452	9,060	8,977
EBIT ¹	2,953	2,847	3,010	-136	836	6,125	5,258	4,840
Net income ¹	297.6	1,384	419.5	-3,166	-2,029	2,957	1,832	1,733
Net Debt ¹	13,629	14,152	17,332	16,779	9,475	12,426	10,456	8,615
Reference price ²	35.20	22.04	22.52	8.28	13.81	25.05	25.05	25.05
Nbr of stocks (in thousands)	8,11,760	8,07,707	8,08,412	10,78,117	16,78,656	16,55,093	-	-
Announcement Date	03/03/20	25/02/21	22/02/22	28/02/23	26/02/24	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BRF S.A.	12.99x	0.89x	5.04x	+1.29%	756.38Cr
TYSON FOODS, INC.	31.73x	0.57x	10.2x	+3.14%	2.2TCr
HORMEL FOODS CORPORATION	21.31x	1.68x	14.25x	+3.47%	1.78TCr
JBS S.A.	7.96x	0.37x	4.5x	+5.66%	1.38TCr
HENAN SHUANGHUI INVESTMENT & DEVELOPMENT CO.,LTD.	15.91x	1.34x	10.24x	+5.75%	1.12TCr
WH GROUP LIMITED	7.69x	0.46x	4.27x	+5.55%	1.07TCr
PILGRIM'S PRIDE CORPORATION	10.21x	0.67x	6.15x	-.--%	983.35Cr
LDC	8.8x	0.29x	3.2x	+2.40%	267.57Cr
MARFRIG GLOBAL FOODS S.A.	16.73x	0.31x	3.54x	-.--%	234.9Cr
Average	14.81x	0.73x	6.82x	+3.03%	1.09TCr
Weighted average by Cap.	17.44x	0.84x	8.33x	+3.57%