Valuation XP Inc. BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 00:44:19 30/06/2026 +04			5-day change	1st Jan Change
14.38 ^EUR	+2.29%		+4.89%	+1.28%

05-27	Xp Inc. Announces Board Changes, Effective May 29, 2026	CI
05-19	Top Midday Decliners	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	89,601	45,438	69,332	39,358	47,627	42,808	-	-
Change	-	-49.29%	52.59%	-43.23%	21.01%	-10.12%	-	-
Enterprise Value (EV) ¹	117,991	50,579	74,964	42,913	47,627	20,923	18,525	12,659
Change	-	-57.13%	48.21%	-42.76%	10.99%	-56.07%	-11.46%	-31.66%
P/E	25.6x	13x	17.7x	8.9x	9.28x	7.81x	6.79x	6.19x
PBR	6.22x	2.64x	3.57x	1.97x	2.06x	1.65x	1.45x	1.29x
PEG	-	-92.46x	1.2x	0.6x	0.5x	0.79x	0.5x	0.63x
Capitalization / Revenue	7.42x	3.4x	4.67x	2.3x	2.59x	2.1x	1.85x	1.64x
EV / Revenue	9.77x	3.79x	5.04x	2.51x	2.59x	1.02x	0.8x	0.49x
EV / EBITDA	28.2x	12.4x	15.8x	7.19x	7.59x	3.03x	2.32x	1.39x
EV / EBIT	29.8x	13.1x	16.7x	7.52x	7.98x	3.25x	2.46x	1.49x
EV / FCF	-27x	30.2x	9.45x	3.96x	4.02x	1.62x	1.79x	1.29x
FCF Yield	-3.71%	3.32%	10.6%	25.3%	24.9%	61.8%	55.9%	77.3%
Dividend per Share ²	-	-	6.459	3.774	-	6.249	7.545	8.509
Rate of return	-	-	5.11%	5.15%	-	7.5%	9.06%	10.2%
EPS ²	6.259	6.25	7.16	8.231	9.719	10.67	12.27	13.46
Distribution rate	-	-	90.2%	45.8%	-	58.5%	61.5%	63.2%
Net sales ¹	12,077	13,348	14,860	17,078	18,412	20,433	23,172	26,027
EBITDA ¹	4,190	4,065	4,732	5,971	6,272	6,895	7,971	9,091
EBIT ¹	3,958	3,859	4,480	5,706	5,968	6,434	7,524	8,512
Net income ¹	3,589	3,580	3,899	4,515	5,169	5,667	6,443	6,989
Net Debt ¹	28,390	5,141	5,632	3,555	-	-21,886	-24,283	-30,149
Reference price ²	160.13	81.10	126.50	73.29	90.17	83.32	83.32	83.32
Nbr of stocks (in thousands)	559,549	560,294	548,083	537,004	528,220	513,804	-	-
Announcement Date	08/02/22	16/02/23	27/02/24	18/02/25	12/02/26	-	-	-

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.($)
EAST MONEY INFORMATION CO.,LTD.	21.38x	15x	16.18x	0.61%	46.68B
GUOTAI HAITONG SECURITIES CO., LTD.	11.29x	3.97x	-	2.82%	42.28B
INTERACTIVE BROKERS GROUP, INC.	35.88x	4.66x	5.91x	0.39%	40.01B
CHINA GALAXY SECURITIES CO., LTD.	4.83x	6.67x	-	6.38%	16.67B
ORIENT SECURITIES COMPANY LIMITED	12.59x	-	-	3.49%	10.94B
CHANGJIANG SECURITIES COMPANY LIMITED	14.81x	-	-	3.21%	7.93B
ZHESHANG SECURITIES CO., LTD.	13.99x	-	-	2.18%	6.34B
Average	16.40x	7.58x	11.04x	2.73%	24.41B
Weighted average by Cap.	19.52x	8.01x	11.44x	2.03%