Valuation XP Inc. Buenos Aires S.E.

Stocks

End-of-day quote Buenos Aires S.E. 28/09/2026			5-day change	1st Jan Change
8,160.00 ^ARS	-1.51%		-1.33%	+29.11%

09-18	XP Insider Sold Shares Worth $2,413,865, According to a Recent SEC Filing	MT
09-15	Brazil derivatives exchange A5X raises $70 million in new funding round	RE

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	53,589	-	-
Change	-	-49.29%	52.59%	-43.23%	21.01%	12.52%	-	-
Enterprise Value (EV) ¹	117,991	50,579	74,964	42,913	37,509	33,304	38,129	35,193
Change	-	-57.13%	48.21%	-42.76%	-12.59%	-11.21%	14.49%	-7.7%
P/E	25.6x	13x	17.7x	8.9x	9.28x	9.74x	8.58x	7.88x
PBR	6.22x	2.64x	3.57x	1.97x	2.06x	2.13x	1.91x	1.69x
PEG	-	-92.46x	1.2x	0.6x	0.5x	0.8x	0.6x	0.89x
Capitalization / Revenue	7.42x	3.4x	4.67x	2.3x	2.59x	2.67x	2.39x	2.14x
EV / Revenue	9.77x	3.79x	5.04x	2.51x	2.04x	1.66x	1.7x	1.4x
EV / EBITDA	28.2x	12.4x	15.8x	7.19x	5.98x	4.95x	4.98x	4.05x
EV / EBIT	29.8x	13.1x	16.7x	7.52x	6.28x	5.17x	5.21x	4.31x
EV / FCF	-27x	30.2x	9.45x	3.96x	3.17x	8.84x	3.59x	3.36x
FCF Yield	-3.71%	3.32%	10.6%	25.3%	31.6%	11.3%	27.8%	29.8%
Dividend per Share ²	-	-	6.459	3.774	-	7.237	8.253	8.603
Rate of return	-	-	5.11%	5.15%	-	6.85%	7.82%	8.15%
EPS ²	6.259	6.25	7.16	8.231	9.719	10.85	12.31	13.39
Distribution rate	-	-	90.2%	45.8%	-	66.7%	67.1%	64.2%
Net sales ¹	12,077	13,348	14,860	17,078	18,412	20,047	22,447	25,087
EBITDA ¹	4,190	4,065	4,732	5,971	6,272	6,731	7,652	8,685
EBIT ¹	3,958	3,859	4,480	5,706	5,968	6,448	7,322	8,169
Net income ¹	3,589	3,580	3,899	4,515	5,169	5,652	6,309	7,047
Net Debt ¹	28,390	5,141	5,632	3,555	-10,119	-20,286	-15,461	-18,396
Reference price ²	160.13	81.10	126.50	73.29	90.17	105.60	105.60	105.60
Nbr of stocks (in thousands)	559,549	560,294	548,083	537,004	528,220	507,483	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EAST MONEY INFORMATION CO.,LTD.	18.45x	10.36x	11.65x	0.67%	42.11B
GUOTAI HAITONG SECURITIES CO., LTD.	8.94x	4.04x	-	3.7%	41.47B
INTERACTIVE BROKERS GROUP, INC.	32.01x	4.16x	5.34x	0.4%	39.45B
CHINA GALAXY SECURITIES CO., LTD.	4.71x	5.51x	-	6.47%	15.87B
XP INC.	9.74x	1.66x	4.95x	6.85%	10.27B
ORIENT SECURITIES COMPANY LIMITED	10.67x	-	-	4.06%	10.21B
CHANGJIANG SECURITIES COMPANY LIMITED	7.76x	-	-	5.18%	6.52B
ZHESHANG SECURITIES CO., LTD.	13.1x	-	-	2.32%	6.02B
Average	13.17x	5.15x	7.31x	3.71%	21.49B
Weighted average by Cap.	16.42x	5.85x	8.19x	2.67%