Valuation Equatorial Pará Distribuidora de Energia S.A. Sao Paulo

Stocks

Delayed Sao Paulo 21:43:33 07/10/2026 +03			5-day change	1st Jan Change
8.010 ^BRL	0.00%		0.00%	+16.93%

08-13	Equatorial Pará Distribuidora de Energia S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Equatorial Pará Distribuidora de Energia S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,305	11,344	14,061	16,840	12,426	13,243
Change	-	55.3%	23.95%	19.77%	-26.21%	6.57%
Enterprise Value (EV) ¹	9,079	13,928	18,025	20,582	16,505	18,883
Change	-	53.41%	29.41%	14.19%	-19.81%	14.41%
P/E	10.1x	11.1x	9.03x	7.55x	6.28x	8.52x
PBR	2.16x	3.37x	4.86x	3.62x	2.49x	2.55x
PEG	-	0.3x	0.2x	0.2x	-0.6x	-0.4x
Capitalization / Revenue	1.24x	1.4x	1.65x	1.62x	1.14x	1.08x
EV / Revenue	1.55x	1.72x	2.12x	1.98x	1.52x	1.54x
EV / EBITDA	6.05x	6.41x	6.85x	5.92x	5.46x	6.02x
EV / EBIT	7.63x	7.7x	7.99x	6.76x	6.33x	7.47x
EV / FCF	23.1x	181x	76.2x	-54.2x	-33.4x	-11.1x
FCF Yield	4.33%	0.55%	1.31%	-1.85%	-2.99%	-8.98%
Dividend per Share ²	-	0.44	0.9008	-	0.7589	0.6587
Rate of return	-	8.58%	14.2%	-	13.5%	11%
EPS ²	0.3253	0.4642	0.7045	1.01	0.8945	0.7029
Distribution rate	-	94.8%	128%	-	84.8%	93.7%
Net sales ¹	5,875	8,120	8,513	10,378	10,862	12,224
EBITDA ¹	1,502	2,174	2,630	3,477	3,024	3,136
EBIT ¹	1,190	1,808	2,255	3,043	2,606	2,529
Net income ¹	718.5	1,026	1,556	2,226	1,976	1,553
Net Debt ¹	1,774	2,584	3,964	3,742	4,079	5,641
Reference price ²	3.300	5.130	6.360	7.620	5.620	5.990
Nbr of stocks (in thousands)	2,209,074	2,209,074	2,209,074	2,209,074	2,209,074	2,209,074
Announcement Date	3/25/21 A	3/23/22 A	3/29/23 A	3/25/24 A	4/2/25 A	3/26/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GE VERNOVA INC.	29.26x	4.86x	35.47x	0.23%	237B
NEXTERA ENERGY	19.27x	8.74x	15.27x	3.15%	165B
IBERDROLA, S.A.	20.47x	4.24x	11.72x	3.44%	155B
CHINA YANGTZE POWER CO., LTD.	20.19x	11.28x	14.77x	3.47%	109B
SOUTHERN COMPANY	20.55x	5.9x	12.95x	3.35%	104B
ENEL S.P.A.	12.59x	1.86x	6.58x	5.62%	102B
CONSTELLATION ENERGY CORPORATION	20.76x	3.1x	12.93x	0.66%	91.71B
DUKE ENERGY CORPORATION	17.93x	5.57x	11.17x	3.59%	94.6B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.81x	5.17x	12.59x	3.03%	69.26B
Average	20.09x	5.63x	14.83x	2.95%	125.28B
Weighted average by Cap.	21.18x	5.72x	17.28x	2.67%