Valuation Cosan S.A.

Stocks

Market Closed - Sao Paulo 00:05:39 26/09/2026 +04			5-day change	1st Jan Change
3.820 ^BRL	+4.95%		+4.66%	-28.20%

08-20	Fitch Removes Cosan's Negative Watch And Affirms IDRs at 'BB-'	RE
08-17	Cosan S.A., Q2 2026 Earnings Call, Aug 17, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	40,516	32,014	36,155	15,200	21,060	15,067	-	-
Change	-	-20.98%	12.93%	-57.96%	38.55%	-28.45%	-	-
Enterprise Value (EV) ¹	70,813	32,014	83,677	71,262	64,456	69,404	64,701	59,354
Change	-	-54.79%	161.37%	-14.84%	-9.55%	7.68%	-6.78%	-8.26%
P/E	6.52x	27.3x	33.2x	-1.61x	-1.37x	382x	8.88x	6.4x
PBR	2.71x	-	1.73x	1.39x	3.97x	0.24x	0.21x	0.16x
PEG	-	-0.3x	-4.85x	0x	0.1x	-4x	0x	0.2x
Capitalization / Revenue	0.36x	0.2x	0.92x	0.35x	0.52x	0.09x	0.09x	0.11x
EV / Revenue	0.63x	0.2x	2.12x	1.62x	1.59x	0.44x	0.39x	0.43x
EV / EBITDA	5.97x	2.03x	5.1x	4.68x	12.9x	4.64x	3.6x	3.41x
EV / EBIT	7.35x	2.51x	6.41x	6.28x	59.3x	5.91x	5.14x	4.17x
EV / FCF	61.3x	-	20.9x	13.6x	14.1x	12.3x	10.1x	-
FCF Yield	1.63%	-	4.79%	7.36%	7.09%	8.1%	9.89%	-
Dividend per Share ²	0.8	-	1.27	1.58	-	-	0.0182	0.0309
Rate of return	3.69%	-	6.56%	19.4%	-	-	0.48%	0.81%
EPS ²	3.326	0.6264	0.5835	-5.06	-3.89	0.01	0.4303	0.5969
Distribution rate	24.1%	-	218%	-31.2%	-	-	4.23%	5.18%
Net sales ¹	113,096	162,253	39,468	43,951	40,419	159,093	164,335	138,519
EBITDA ¹	11,862	15,762	16,421	15,213	4,978	14,960	17,966	17,427
EBIT ¹	9,640	12,748	13,056	11,344	1,087	11,738	12,588	14,248
Net income ¹	6,312	1,176	1,094	-9,424	-9,722	-240.3	1,333	2,092
Net Debt ¹	30,297	-	47,522	56,062	43,396	54,336	49,633	44,287
Reference price ²	21.690	17.120	19.360	8.160	5.320	3.820	3.820	3.820
Nbr of stocks (in thousands)	1,867,975	1,869,987	1,867,500	1,862,800	3,958,645	3,944,366	-	-
Announcement Date	18/02/22	28/02/23	28/03/24	11/03/25	09/03/26	-	-	-

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.($)
COSAN S.A.	382x	0.44x	4.64x	-.--%	2.9B
BERKSHIRE HATHAWAY INC.	20.54x	-	-	-.--%	1,082B
HITACHI, LTD.	25.54x	2.06x	12.66x	1.08%	158B
3M COMPANY	22.67x	3.78x	12.99x	1.86%	87.44B
MITSUBISHI HEAVY INDUSTRIES, LTD.	29.82x	2.18x	16.36x	0.77%	83.22B
ILLINOIS TOOL WORKS INC.	23.94x	5.14x	17.51x	2.36%	78.13B
MITSUBISHI ELECTRIC CORPORATION	19.85x	1.6x	11.3x	1.24%	68.14B
HONEYWELL INTERNATIONAL INC.	31.54x	3.88x	17.61x	2.97%	67.37B
DSM-FIRMENICH	48.61x	2.97x	15.3x	2.58%	27.52B
Average	67.17x	2.76x	13.55x	1.43%	183.86B
Weighted average by Cap.	23.28x	2.96x	14.42x	0.57%