|
Market Closed -
Sao Paulo
04:03:00 06/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 139.61 BRL | +24.43% |
|
+31.96% | +52.16% |
| 09-18 | XP Insider Sold Shares Worth $2,413,865, According to a Recent SEC Filing | MT |
| 09-15 | Brazil derivatives exchange A5X raises $70 million in new funding round | RE |
Company Valuation: XP Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 89,601 | 45,438 | 69,332 | 39,358 | 47,627 | 71,337 | - | - |
| Change | - | -49.29% | 52.59% | -43.23% | 21.01% | 49.78% | - | - |
| Enterprise Value (EV) 1 | 117,991 | 50,579 | 74,964 | 42,913 | 37,509 | 51,051 | 55,876 | 52,940 |
| Change | - | -57.13% | 48.21% | -42.76% | -12.59% | 36.1% | 9.45% | -5.25% |
| P/E | 25.6x | 13x | 17.7x | 8.9x | 9.28x | 13x | 11.6x | 10.5x |
| PBR | 6.22x | 2.64x | 3.57x | 1.97x | 2.06x | 2.84x | 2.54x | 2.25x |
| PEG | - | -92.46x | 1.2x | 0.6x | 0.5x | 1.2x | 1x | 1x |
| Capitalization / Revenue | 7.42x | 3.4x | 4.67x | 2.3x | 2.59x | 3.56x | 3.18x | 2.84x |
| EV / Revenue | 9.77x | 3.79x | 5.04x | 2.51x | 2.04x | 2.55x | 2.49x | 2.11x |
| EV / EBITDA | 28.2x | 12.4x | 15.8x | 7.19x | 5.98x | 7.54x | 7.29x | 6.1x |
| EV / EBIT | 29.8x | 13.1x | 16.7x | 7.52x | 6.28x | 7.92x | 7.63x | 6.48x |
| EV / FCF | -27x | 30.2x | 9.45x | 3.96x | 3.17x | 13.6x | 5.27x | 5.05x |
| FCF Yield | -3.71% | 3.32% | 10.6% | 25.3% | 31.6% | 7.38% | 19% | 19.8% |
| Dividend per Share 2 | - | - | 6.459 | 3.774 | - | 7.237 | 8.253 | 8.603 |
| Rate of return | - | - | 5.11% | 5.15% | - | 5.15% | 5.87% | 6.12% |
| EPS 2 | 6.259 | 6.25 | 7.16 | 8.231 | 9.719 | 10.8 | 12.09 | 13.39 |
| Distribution rate | - | - | 90.2% | 45.8% | - | 67% | 68.3% | 64.2% |
| Net sales 1 | 12,077 | 13,348 | 14,860 | 17,078 | 18,412 | 20,047 | 22,447 | 25,087 |
| EBITDA 1 | 4,190 | 4,065 | 4,732 | 5,971 | 6,272 | 6,768 | 7,662 | 8,685 |
| EBIT 1 | 3,958 | 3,859 | 4,480 | 5,706 | 5,968 | 6,448 | 7,322 | 8,169 |
| Net income 1 | 3,589 | 3,580 | 3,899 | 4,515 | 5,169 | 5,651 | 6,308 | 7,047 |
| Net Debt 1 | 28,390 | 5,141 | 5,632 | 3,555 | -10,119 | -20,286 | -15,461 | -18,396 |
| Reference price 2 | 160.13 | 81.10 | 126.50 | 73.29 | 90.17 | 140.57 | 140.57 | 140.57 |
| Nbr of stocks (in thousands) | 559,549 | 560,294 | 548,083 | 537,004 | 528,220 | 507,483 | - | - |
| Announcement Date | 8/2/22 | 16/2/23 | 27/2/24 | 18/2/25 | 12/2/26 | - | - | - |
1BRL in Million2BRL
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.82x | 6.84x | - | 2.26% | 299B | |
| 13.13x | 10.21x | - | 2.11% | 273B | |
| 11.5x | - | - | 1.96% | 216B | |
| 15.55x | 6.24x | 10.39x | 1.31% | 167B | |
| 12.74x | 8.83x | 14.28x | 2.65% | 60.7B | |
| 9.57x | 1.35x | - | 3.85% | 57.41B | |
| 18.37x | 10.3x | 11.58x | 0.68% | 41.98B | |
| 8.97x | 4.04x | - | 3.69% | 41.55B | |
| 32.34x | 4.27x | 5.47x | 0.39% | 40.01B | |
| Average | 15.22x | 6.51x | 10.43x | 2.1% | 132.95B | |
| Weighted average by Cap. | 14.09x | 7.41x | 10.68x | 2.07% |
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
- XP Stock
- XPBR31 Stock
- Valuation XP Inc.
Select your edition
All financial news and data tailored to specific country editions
