Valuation PRIO S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 01:35:34 18/07/2026 am IST			5-day change	1st Jan Change
57.85 ^BRL	+2.39%		+4.33%	+39.67%

07/05	Prio S.A., Q1 2026 Earnings Call, May 06, 2026
06/05	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	46,713	-	-
Change	-	81.04%	22.63%	-13.02%	0.2%	39.17%	-	-
Enterprise Value (EV) ¹	16,598	29,431	43,571	47,907	57,922	67,175	62,916	56,997
Change	-	77.32%	48.04%	9.95%	20.91%	15.98%	-6.34%	-9.41%
P/E	12.9x	9.25x	7.53x	3.27x	15x	5.9x	6.09x	5.1x
PBR	2.74x	3.17x	2.79x	1.27x	1.3x	1.57x	1.48x	1.1x
PEG	-	0x	0.1x	0x	-0.2x	0x	-1.91x	0.3x
Capitalization / Revenue	3.95x	4.94x	3.24x	2.33x	2.15x	1.76x	1.73x	1.77x
EV / Revenue	3.78x	4.62x	3.66x	3.34x	3.72x	2.54x	2.33x	2.16x
EV / EBITDA	5.82x	6.17x	4.73x	4.82x	7.81x	3.58x	3.15x	2.9x
EV / EBIT	7.82x	7.52x	6.09x	6.9x	32x	6.21x	5.39x	4.86x
EV / FCF	13.4x	116x	12.5x	7.9x	21.1x	9.42x	4.63x	4.33x
FCF Yield	7.47%	0.86%	8.02%	12.7%	4.73%	10.6%	21.6%	23.1%
Dividend per Share ²	-	-	-	-	-	3.601	12.08	12.21
Rate of return	-	-	-	-	-	6.23%	20.9%	21.1%
EPS ²	1.597	4.023	6.114	12.29	2.77	9.812	9.5	11.34
Distribution rate	-	-	-	-	-	36.7%	127%	108%
Net sales ¹	4,396	6,363	11,905	14,361	15,584	26,469	27,029	26,380
EBITDA ¹	2,854	4,770	9,210	9,944	7,420	18,762	19,956	19,639
EBIT ¹	2,121	3,916	7,156	6,945	1,809	10,813	11,675	11,731
Net income ¹	1,333	3,427	5,180	10,302	2,251	7,850	7,566	8,973
Net Debt ¹	-749.6	-1,974	5,058	14,409	24,357	20,463	16,204	10,284
Reference price ²	20.67	37.21	46.05	40.15	41.42	57.85	57.85	57.85
Nbr of stocks (in thousands)	8,39,253	8,43,994	8,36,331	8,34,326	8,10,348	8,07,479	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PRIO S.A.	5.9x	2.53x	3.57x	6.23%	913.03Cr
CONOCOPHILLIPS	11.15x	2.15x	5.25x	2.95%	14TCr
CANADIAN NATURAL RESOURCES LIMITED	11.21x	3.12x	5.81x	4.07%	9.12TCr
EOG RESOURCES, INC.	7.91x	2.7x	4.58x	2.95%	7.45TCr
DIAMONDBACK ENERGY, INC.	12.73x	3.58x	5.26x	2.22%	5.5TCr
OCCIDENTAL PETROLEUM CORPORATION	7.69x	2.57x	4.07x	1.83%	5.46TCr
CENOVUS ENERGY INC.	8.83x	1.33x	4.6x	2.19%	5.24TCr
DEVON ENERGY CORPORATION	9.97x	2.46x	4.7x	2.68%	5.06TCr
WOODSIDE ENERGY GROUP LTD	11.56x	3.19x	4.71x	6.71%	4.04TCr
EQT CORPORATION	10.39x	3.8x	5.43x	1.33%	3.1TCr
Average	9.73x	2.74x	4.80x	3.31%	5.99TCr
Weighted average by Cap.	10.19x	2.65x	4.99x	3.08%