|
Real-time Estimate
Cboe BZX
01:36:37 14/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 3.805 USD | -1.68% |
|
-11.07% | +1.46% |
| 08-08 | VTEX, Q2 2026 Earnings Call, Aug 06, 2026 | |
| 08-07 | Tranche Update on VTEX's Equity Buyback Plan announced on February 26, 2026. | CI |
Company Valuation: VTEX
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,038 | 718.7 | 1,292 | 1,089 | 668.1 | 639.8 | - | - |
| Change | - | -64.74% | 79.81% | -15.76% | -38.63% | -4.23% | - | - |
| Enterprise Value (EV) 1 | 1,749 | 486.9 | 1,087 | 877.1 | 478.9 | 404 | 375.6 | 351.2 |
| Change | - | -72.16% | 123.23% | -19.3% | -45.4% | -15.64% | -7.03% | -6.5% |
| P/E | -32.2x | -13.6x | -94.2x | 95x | 34.8x | 18.9x | 16.5x | 14.9x |
| PBR | 5.95x | 2.58x | 5.27x | 4.26x | 2.79x | 2.42x | 2.15x | 1.9x |
| PEG | - | 0.8x | 1.3x | -1x | 0.5x | 0.2x | 1.1x | 1.4x |
| Capitalization / Revenue | 16.2x | 4.56x | 6.41x | 4.8x | 2.78x | 2.38x | 2.2x | 2.09x |
| EV / Revenue | 13.9x | 3.09x | 5.39x | 3.87x | 1.99x | 1.51x | 1.29x | 1.15x |
| EV / EBITDA | -44.8x | -16x | 85.5x | 60.6x | 22.4x | 9.08x | 6.95x | 5.95x |
| EV / EBIT | -40.6x | -13.9x | 141x | 86.8x | 26.4x | 10.1x | 7.5x | 5.95x |
| EV / FCF | -32.2x | -16.5x | 286x | 34.8x | 14.8x | 12.6x | 14.4x | 9x |
| FCF Yield | -3.11% | -6.07% | 0.35% | 2.87% | 6.74% | 7.92% | 6.92% | 11.1% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.0455 | 0.0675 |
| Rate of return | - | - | - | - | - | - | 1.17% | 1.74% |
| EPS 2 | -0.333 | -0.275 | -0.073 | 0.062 | 0.108 | 0.2049 | 0.2348 | 0.2596 |
| Distribution rate | - | - | - | - | - | - | 19.4% | 26% |
| Net sales 1 | 125.8 | 157.6 | 201.5 | 226.7 | 240.5 | 268.4 | 290.8 | 305.6 |
| EBITDA 1 | -39.03 | -30.48 | 12.72 | 14.47 | 21.37 | 44.49 | 54.04 | 59 |
| EBIT 1 | -43.1 | -35.1 | 7.7 | 10.1 | 18.11 | 39.89 | 50.11 | 58.98 |
| Net income 1 | -60.51 | -52.42 | -13.69 | 12 | 20.01 | 36.52 | 42.41 | 46.76 |
| Net Debt 1 | -288.9 | -231.8 | -205.3 | -211.5 | -189.2 | -235.8 | -264.3 | -288.7 |
| Reference price 2 | 10.720 | 3.750 | 6.880 | 5.890 | 3.760 | 3.870 | 3.870 | 3.870 |
| Nbr of stocks (in thousands) | 190,109 | 191,648 | 187,825 | 184,822 | 177,686 | 165,332 | - | - |
| Announcement Date | 24/2/22 | 2/3/23 | 27/2/24 | 25/2/25 | 26/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.89x | 1.51x | 9.08x | -.--% | 640M | |
| 25x | 9.23x | 15.03x | 0.79% | 3,657B | |
| 112.92x | 48.73x | 79.09x | -.--% | 411B | |
| 67.3x | 14.19x | 29.93x | -.--% | 88.99B | |
| 429.62x | 18.35x | 72.2x | -.--% | 86.5B | |
| 152.79x | 8.93x | 22.79x | -.--% | 78.95B | |
| 42.47x | 2.24x | 17.85x | -.--% | 78.47B | |
| 118.79x | 5.21x | 25.14x | -.--% | 45.44B | |
| -285.56x | 5.94x | 19.68x | -.--% | 39.39B | |
| 28.8x | 5.92x | 28.38x | -.--% | 37.87B | |
| Average | 71.10x | 12.02x | 31.92x | 0.08% | 452.38B | |
| Weighted average by Cap. | 42.36x | 12.87x | 22.67x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VTEX Stock
- Valuation VTEX
Select your edition
All financial news and data tailored to specific country editions
