Valuation Equatorial Pará Distribuidora de Energia S.A. Sao Paulo

Stocks

Market Closed - Sao Paulo 09:46:10 11/09/2026 pm IST			5-day change	1st Jan Change
9.780 ^BRL	0.00%		+1.03%	-2.10%

13/08	Equatorial Pará Distribuidora de Energia S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
14/05	Equatorial Pará Distribuidora de Energia S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,305	11,344	14,061	16,840	12,426	13,243
Change	-	55.3%	23.95%	19.77%	-26.21%	6.57%
Enterprise Value (EV) ¹	9,079	13,928	18,025	20,582	16,505	18,883
Change	-	53.41%	29.41%	14.19%	-19.81%	14.41%
P/E	10.1x	11.1x	9.03x	7.55x	6.28x	8.52x
PBR	2.16x	3.37x	4.86x	3.62x	2.49x	2.55x
PEG	-	0.3x	0.2x	0.2x	-0.6x	-0.4x
Capitalization / Revenue	1.24x	1.4x	1.65x	1.62x	1.14x	1.08x
EV / Revenue	1.55x	1.72x	2.12x	1.98x	1.52x	1.54x
EV / EBITDA	6.05x	6.41x	6.85x	5.92x	5.46x	6.02x
EV / EBIT	7.63x	7.7x	7.99x	6.76x	6.33x	7.47x
EV / FCF	23.1x	181x	76.2x	-54.2x	-33.4x	-11.1x
FCF Yield	4.33%	0.55%	1.31%	-1.85%	-2.99%	-8.98%
Dividend per Share ²	-	0.44	0.9008	-	0.7589	0.6587
Rate of return	-	8.58%	14.2%	-	13.5%	11%
EPS ²	0.3253	0.4642	0.7045	1.01	0.8945	0.7029
Distribution rate	-	94.8%	128%	-	84.8%	93.7%
Net sales ¹	5,875	8,120	8,513	10,378	10,862	12,224
EBITDA ¹	1,502	2,174	2,630	3,477	3,024	3,136
EBIT ¹	1,190	1,808	2,255	3,043	2,606	2,529
Net income ¹	718.5	1,026	1,556	2,226	1,976	1,553
Net Debt ¹	1,774	2,584	3,964	3,742	4,079	5,641
Reference price ²	3.300	5.130	6.360	7.620	5.620	5.990
Nbr of stocks (in thousands)	22,09,074	22,09,074	22,09,074	22,09,074	22,09,074	22,09,074
Announcement Date	25/03/21	23/03/22	29/03/23	25/03/24	02/04/25	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.($)
GE VERNOVA INC.	31.11x	5.24x	38.15x	0.21%	25TCr
NEXTERA ENERGY	20.44x	8.96x	15.48x	2.99%	17TCr
IBERDROLA, S.A.	19.87x	4.09x	11.28x	3.6%	15TCr
ENEL S.P.A.	12.33x	1.82x	6.48x	5.74%	10TCr
CONSTELLATION ENERGY CORPORATION	22.41x	3.44x	13.97x	0.6%	10TCr
SOUTHERN COMPANY	19.5x	5.76x	12.64x	3.48%	10TCr
DUKE ENERGY CORPORATION	17.7x	5.52x	11.12x	3.65%	9.31TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	19.17x	5.11x	12.34x	3.12%	6.71TCr
DOMINION ENERGY, INC.	17.95x	6.14x	12.89x	4.15%	5.66TCr
Average	20.05x	5.12x	14.93x	3.06%	12.22TCr
Weighted average by Cap.	21.73x	5.29x	18.22x	2.64%