Valuation Sendas Distribuidora S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 00:05:34 16/07/2026 +04			5-day change	1st Jan Change
8.660 ^BRL	0.00%		+2.00%	+18.96%

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	11,619	-	-
Change	-	50.53%	-30.37%	-58.38%	28.55%	18.73%	-	-
Enterprise Value (EV) ¹	22,902	26,268	37,199	28,196	30,710	32,519	31,262	30,637
Change	-	14.7%	41.61%	-24.2%	8.91%	5.89%	-3.87%	-2%
P/E	10.9x	21.6x	25.8x	9.92x	19.8x	8.86x	7.63x	6.76x
PBR	6.35x	-	3.96x	1.45x	1.76x	1.7x	1.46x	1.24x
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	0.14x	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	4.34x	4.34x	4.39x
EV / EBIT	8.88x	9.22x	11.3x	7.34x	8.48x	6.26x	6.35x	6.34x
EV / FCF	22x	-	13.9x	8.69x	6.78x	11.7x	10.4x	11.7x
FCF Yield	4.55%	-	7.2%	11.5%	14.7%	8.57%	9.62%	8.54%
Dividend per Share ²	0.1251	-	-	-	-	0.082	0.2206	0.3594
Rate of return	0.97%	-	-	-	-	0.95%	2.55%	4.15%
EPS ²	1.189	0.9016	0.5242	0.5673	0.3679	0.9778	1.135	1.281
Distribution rate	10.5%	-	-	-	-	8.39%	19.4%	28%
Net sales ¹	41,898	54,520	66,503	73,819	77,307	80,436	85,024	89,105
EBITDA ¹	3,319	3,912	4,712	5,391	5,938	7,500	7,206	6,977
EBIT ¹	2,579	2,850	3,285	3,844	3,623	5,191	4,927	4,832
Net income ¹	1,610	1,220	710	769	497	1,334	1,559	1,707
Net Debt ¹	5,451	-	18,909	20,583	20,923	20,900	19,643	19,017
Reference price ²	12.960	19.470	13.530	5.630	7.280	8.660	8.660	8.660
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.	8.86x	0.4x	4.34x	0.95%	2.29B
WALMART INC.	38.8x	1.26x	19.23x	0.89%	896B
LOBLAW COMPANIES LIMITED	28.23x	1.2x	10.39x	0.96%	52.75B
TESCO PLC	15.53x	0.53x	7.83x	3.32%	39.66B
SYSCO CORPORATION	20.15x	0.6x	11.5x	2.67%	38.6B
AHOLD DELHAIZE N.V.	13.16x	0.5x	6.26x	3.53%	36.12B
KROGER CO. (THE)	11.2x	0.33x	5.99x	2.61%	34.65B
WOOLWORTHS GROUP LIMITED	45.57x	0.89x	10.47x	2.39%	33.64B
GEORGE WESTON LIMITED	22.12x	0.74x	6.36x	1.39%	26.98B
AEON CO., LTD.	50.64x	0.62x	10.38x	1.07%	23.33B
Average	25.43x	0.71x	9.27x	1.98%	118.35B
Weighted average by Cap.	35.34x	1.12x	16.68x	1.22%