Valuation Sendas Distribuidora S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 00:05:34 18/07/2026 +04			5-day change	1st Jan Change
8.500 ^BRL	-2.75%		-4.17%	+16.76%

07-15	Brazil retailer Assai to launch pharmacy operation with Sao Paulo store	RE
05-09	Alaska Investimentos raises stake in Brazil's Assai to 5.01%	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,451	26,268	18,290	7,613	9,787	11,405	-	-
Change	-	50.53%	-30.37%	-58.38%	28.55%	16.53%	-	-
Enterprise Value (EV) ¹	22,902	26,268	37,199	28,196	30,710	32,298	31,084	30,494
Change	-	14.7%	41.61%	-24.2%	8.91%	5.17%	-3.76%	-1.9%
P/E	10.9x	21.6x	25.8x	9.92x	19.8x	8.72x	7.57x	6.75x
PBR	6.35x	-	3.96x	1.45x	1.76x	1.67x	1.43x	1.22x
PEG	-	-0.9x	-0.6x	1.21x	-0.6x	0x	0.5x	0.6x
Capitalization / Revenue	0.42x	0.48x	0.28x	0.1x	0.13x	0.14x	0.13x	0.13x
EV / Revenue	0.55x	0.48x	0.56x	0.38x	0.4x	0.4x	0.37x	0.34x
EV / EBITDA	6.9x	6.71x	7.89x	5.23x	5.17x	4.32x	4.32x	4.38x
EV / EBIT	8.88x	9.22x	11.3x	7.34x	8.48x	6.23x	6.32x	6.32x
EV / FCF	22x	-	13.9x	8.69x	6.78x	11.6x	10.3x	11.6x
FCF Yield	4.55%	-	7.2%	11.5%	14.7%	8.63%	9.67%	8.58%
Dividend per Share ²	0.1251	-	-	-	-	0.082	0.2202	0.3538
Rate of return	0.97%	-	-	-	-	0.97%	2.59%	4.16%
EPS ²	1.189	0.9016	0.5242	0.5673	0.3679	0.9751	1.123	1.259
Distribution rate	10.5%	-	-	-	-	8.41%	19.6%	28.1%
Net sales ¹	41,898	54,520	66,503	73,819	77,307	80,472	85,057	89,065
EBITDA ¹	3,319	3,912	4,712	5,391	5,938	7,482	7,192	6,959
EBIT ¹	2,579	2,850	3,285	3,844	3,623	5,186	4,918	4,824
Net income ¹	1,610	1,220	710	769	497	1,331	1,549	1,685
Net Debt ¹	5,451	-	18,909	20,583	20,923	20,893	19,680	19,090
Reference price ²	12.960	19.470	13.530	5.630	7.280	8.500	8.500	8.500
Nbr of stocks (in thousands)	1,346,499	1,349,165	1,351,833	1,352,216	1,344,303	1,341,716	-	-
Announcement Date	21/02/22	16/02/23	21/02/24	19/02/25	11/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SENDAS DISTRIBUIDORA S.A.	8.72x	0.4x	4.32x	0.97%	2.23B
WALMART INC.	39.39x	1.27x	19.51x	0.87%	909B
LOBLAW COMPANIES LIMITED	28.85x	1.22x	10.6x	0.94%	54.05B
TESCO PLC	15.96x	0.54x	7.99x	3.24%	40.64B
SYSCO CORPORATION	20.43x	0.61x	11.52x	2.64%	39.06B
AHOLD DELHAIZE N.V.	13.31x	0.5x	6.31x	3.49%	36.56B
KROGER CO. (THE)	11.64x	0.34x	6.16x	2.51%	36.04B
WOOLWORTHS GROUP LIMITED	45.39x	0.89x	10.43x	2.4%	33.44B
GEORGE WESTON LIMITED	22.78x	0.76x	6.5x	1.35%	27.85B
AEON CO., LTD.	51.7x	0.62x	10.49x	1.04%	23.78B
Average	25.82x	0.72x	9.38x	1.95%	120.28B
Weighted average by Cap.	35.86x	1.14x	16.90x	1.2%