Valuation Allos S.A.

Stocks

Market Closed - Sao Paulo 23:05:46 10/09/2026 +03			5-day change	1st Jan Change
29.07 ^BRL	+12.73%		+0.17%	+2.47%

08-13	XP Malls Fundo de Investimento Imobiliario agreed to acquire 60% stake in São Bernardo Plaza Shopping from Allos S.A. for approximately BRL 330 million.	CI
08-07	Allos S.A., Q2 2026 Earnings Call, Aug 07, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,743	4,520	14,990	9,520	14,162	14,538	-	-
Change	-	-21.29%	231.64%	-36.49%	48.75%	2.65%	-	-
Enterprise Value (EV) ¹	6,423	4,520	18,883	13,192	17,595	18,495	18,980	19,124
Change	-	-29.62%	317.75%	-30.14%	33.38%	5.12%	2.62%	0.76%
P/E	20.9x	-	4.39x	14.1x	17.2x	15.6x	15.7x	14.2x
PBR	0.85x	-	1.05x	0.69x	1.08x	1.16x	1.22x	1.26x
PEG	-	-	-	-0.2x	0.6x	1.1x	-15.07x	1.3x
Capitalization / Revenue	6.27x	4.07x	5.53x	3.47x	4.95x	4.86x	4.57x	4.35x
EV / Revenue	7.01x	4.07x	6.96x	4.81x	6.15x	6.18x	5.96x	5.72x
EV / EBITDA	9.85x	5.53x	9.73x	6.55x	8.09x	8.35x	8x	7.66x
EV / EBIT	14.4x	7.79x	14.9x	9.45x	11.4x	11.3x	10.7x	10.2x
EV / FCF	45.3x	-	17.3x	11x	14.4x	11.2x	10.7x	10.3x
FCF Yield	2.21%	-	5.78%	9.12%	6.97%	8.93%	9.36%	9.74%
Dividend per Share ²	0.3847	-	-	-	-	3.499	3.466	3.297
Rate of return	1.78%	-	-	-	-	12%	11.9%	11.3%
EPS ²	1.036	-	6.054	1.286	1.645	1.868	1.848	2.054
Distribution rate	37.1%	-	-	-	-	187%	188%	161%
Net sales ¹	915.8	1,111	2,712	2,740	2,859	2,992	3,183	3,342
EBITDA ¹	652.2	817	1,941	2,015	2,175	2,216	2,374	2,496
EBIT ¹	444.7	580.1	1,265	1,396	1,540	1,642	1,777	1,876
Net income ¹	274.9	155.9	3,387	698.5	834.2	933.9	954.5	1,069
Net Debt ¹	680.1	-	3,892	3,671	3,433	3,957	4,442	4,586
Reference price ²	21.66	17.01	26.55	18.11	28.37	29.07	29.07	29.07
Nbr of stocks (in thousands)	265,129	265,729	564,600	525,703	499,191	500,103	-	-
Announcement Date	3/29/22 A	3/23/23 A	3/20/24 A	3/17/25 A	3/10/26 A	-	-	-

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.($)
ALLOS S.A.	15.27x	6.09x	8.22x	12.27%	2.79B
SCENTRE GROUP	13.11x	14.89x	15.48x	5.27%	13.14B
PLAZA S.A.	18.66x	14.54x	17.84x	1.33%	9.43B
THE PHOENIX MILLS LIMITED	46.78x	14.81x	24.41x	0.15%	7.13B
PARQUE ARAUCO S.A.	25.26x	12.06x	16.84x	1.45%	4.13B
CURBLINE PROPERTIES CORP.	127.43x	15.48x	23.49x	2.31%	3.37B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.83x	6.74x	8.86x	3.48%	2.87B
VINCOM RETAIL	9.99x	6.59x	10.96x	1.9%	2.31B
Average	33.54x	11.40x	15.76x	3.52%	5.65B
Weighted average by Cap.	29.12x	13.11x	17.00x	3.22%