Company Valuation: Bladex Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 586.9 898.7 1,300 1,641 2,015 - -
Change - 53.11% 44.63% 26.25% 22.79% - -
Enterprise Value (EV) 586.9 898.7 1,300 1,641 2,015 2,015 2,015
Change - 53.11% 44.63% 26.25% 22.79% 0% 0%
P/E 6.38x 5.44x 6.35x 7.3x 8.15x 7.67x 6.91x
PBR - 0.75x 0.98x 1.12x 1.16x 1.12x 1.06x
PEG - 0.1x 0.3x 0.8x 1.06x 1.23x 0.6x
Capitalization / Revenue - 3.38x 4.28x 4.83x 5.3x 4.87x 4.39x
EV / Revenue - 0x 0x 0x 5.3x 4.87x 4.39x
EV / EBITDA - - - - - - -
EV / EBIT - 0x - - 7.55x 6.95x 6.14x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.5 2.125 2.562 2.72 3.163 3.37
Rate of return - 2.02% 5.97% 5.75% 5.07% 5.9% 6.29%
EPS 2 2.54 4.55 5.6 6.11 6.58 6.99 7.763
Distribution rate - 11% 37.9% 41.9% 41.3% 45.3% 43.4%
Net sales 1 - 266.1 303.6 339.6 380 413.3 459.3
EBITDA - - - - - - -
EBIT 1 - 193.6 - - 267 290 328
Net income 1 92.04 166.2 205.9 226.9 246 261 290
Net Debt - - - - - - -
Reference price 2 16.20 24.74 35.57 44.60 53.61 53.61 53.61
Nbr of stocks (in thousands) 36,231 36,325 36,540 36,791 37,230 - -
Announcement Date 01/03/23 22/02/24 27/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.22x - - 5.03% 2.01B
126.25x - - -.--% 28.98B
1366.37x - - -.--% 14.66B
12.36x4.23x46.54x3.85% 12.79B
5.8x - - 5.15% 11.83B
11.47x - - 4.3% 10.78B
4.78x - - 6.61% 8.47B
18.95x14.84x35.71x1.25% 7.73B
14.17x - - 2.85% 7.04B
Average 174.26x 9.53x 41.13x 3.23% 11.59B
Weighted average by Cap. 233.36x 8.22x 42.46x 2.42%

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

  1. Stock Market
  2. Stocks
  3. BLX Stock
  4. Valuation Bladex Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!