Valuation Sendas Distribuidora S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 00:05:42 08/07/2026 +04			5-day change	1st Jan Change
8.530 ^BRL	-1.61%		-2.40%	+17.17%

05-09	Alaska Investimentos raises stake in Brazil's Assai to 5.01%	RE
05-08	Alaska Investimentos cuts stake in Brazil's Assai to 4.99%	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	11,445	-	-
Change	-	50.53%	-30.37%	-58.38%	28.55%	16.94%	-	-
Enterprise Value (EV) ¹	22,902	26,268	37,199	28,196	30,710	32,350	31,106	30,478
Change	-	14.7%	41.61%	-24.2%	8.91%	5.34%	-3.85%	-2.02%
P/E	10.9x	21.6x	25.8x	9.92x	19.8x	8.72x	7.5x	6.65x
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	0.5x
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	4.31x	4.31x	4.36x
EV / EBIT	8.88x	9.22x	11.3x	7.34x	8.48x	6.28x	6.18x	6.27x
EV / FCF	22x	-	13.9x	8.69x	6.78x	10.8x	11x	13x
FCF Yield	4.55%	-	7.2%	11.5%	14.7%	9.3%	9.08%	7.68%
Dividend per Share ²	0.1251	-	-	-	-	0.082	0.2206	0.3594
Rate of return	0.97%	-	-	-	-	0.96%	2.59%	4.21%
EPS ²	1.189	0.9016	0.5242	0.5673	0.3679	0.9782	1.137	1.283
Distribution rate	10.5%	-	-	-	-	8.39%	19.4%	28%
Net sales ¹	41,898	54,520	66,503	73,819	77,307	80,473	85,119	89,494
EBITDA ¹	3,319	3,912	4,712	5,391	5,938	7,506	7,210	6,985
EBIT ¹	2,579	2,850	3,285	3,844	3,623	5,155	5,031	4,858
Net income ¹	1,610	1,220	710	769	497	1,315	1,621	1,728
Net Debt ¹	5,451	-	18,909	20,583	20,923	20,905	19,661	19,034
Reference price ²	12.960	19.470	13.530	5.630	7.280	8.530	8.530	8.530
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SENDAS DISTRIBUIDORA S.A.	8.72x	0.4x	4.31x	0.96%	2.22B
WALMART INC.	38.46x	1.24x	19.03x	0.89%	888B
LOBLAW COMPANIES LIMITED	27.77x	1.18x	10.26x	0.98%	51.53B
SYSCO CORPORATION	21.12x	0.62x	11.92x	2.55%	40.46B
TESCO PLC	15.47x	0.53x	7.85x	3.34%	39.49B
KROGER CO. (THE)	11.59x	0.33x	6.14x	2.52%	35.86B
AHOLD DELHAIZE N.V.	13.32x	0.5x	6.32x	3.49%	36.54B
WOOLWORTHS GROUP LIMITED	45.65x	0.89x	10.48x	2.39%	33.39B
GEORGE WESTON LIMITED	21.79x	0.73x	6.28x	1.41%	26.31B
AEON CO., LTD.	54.31x	0.64x	10.71x	1%	24.98B
Average	25.82x	0.71x	9.33x	1.95%	117.84B
Weighted average by Cap.	35.14x	1.11x	16.51x	1.22%