Valuation Sendas Distribuidora S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 23:05:52 22/07/2026 +03			5-day change	1st Jan Change
8.400 ^BRL	-3.89%		-3.00%	+15.38%

07-15	Brazil retailer Assai to launch pharmacy operation with Sao Paulo store	RE
05-08	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	11,069	-	-
Change	-	50.53%	-30.37%	-58.38%	28.55%	13.11%	-	-
Enterprise Value (EV) ¹	22,902	26,268	37,199	28,196	30,710	31,939	30,732	30,142
Change	-	14.7%	41.61%	-24.2%	8.91%	4%	-3.78%	-1.92%
P/E	10.9x	21.6x	25.8x	9.92x	19.8x	8.4x	7.35x	6.56x
PBR	6.35x	-	3.96x	1.45x	1.76x	1.62x	1.39x	1.18x
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	0.13x	0.12x
EV / Revenue	0.55x	0.48x	0.56x	0.38x	0.4x	0.4x	0.36x	0.34x
EV / EBITDA	6.9x	6.71x	7.89x	5.23x	5.17x	4.26x	4.27x	4.33x
EV / EBIT	8.88x	9.22x	11.3x	7.34x	8.48x	6.14x	6.25x	6.25x
EV / FCF	22x	-	13.9x	8.69x	6.78x	11.5x	10.2x	11.5x
FCF Yield	4.55%	-	7.2%	11.5%	14.7%	8.73%	9.79%	8.68%
Dividend per Share ²	0.1251	-	-	-	-	0.082	0.2216	0.3538
Rate of return	0.97%	-	-	-	-	0.99%	2.69%	4.29%
EPS ²	1.189	0.9016	0.5242	0.5673	0.3679	0.9826	1.123	1.259
Distribution rate	10.5%	-	-	-	-	8.35%	19.7%	28.1%
Net sales ¹	41,898	54,520	66,503	73,819	77,307	80,460	84,963	89,046
EBITDA ¹	3,319	3,912	4,712	5,391	5,938	7,502	7,191	6,958
EBIT ¹	2,579	2,850	3,285	3,844	3,623	5,199	4,918	4,824
Net income ¹	1,610	1,220	710	769	497	1,339	1,549	1,685
Net Debt ¹	5,451	-	18,909	20,583	20,923	20,870	19,663	19,073
Reference price ²	12.960	19.470	13.530	5.630	7.280	8.250	8.250	8.250
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	2/21/22 A	2/16/23 A	2/21/24 A	2/19/25 A	2/11/26 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.($)
SENDAS DISTRIBUIDORA S.A.	8.46x	0.4x	4.27x	0.99%	2.18B
WALMART INC.	38.07x	1.23x	18.89x	0.9%	878B
LOBLAW COMPANIES LIMITED	28.63x	1.21x	10.53x	0.95%	53.31B
TESCO PLC	15.74x	0.54x	7.91x	3.28%	39.87B
SYSCO CORPORATION	20.31x	0.6x	11.47x	2.66%	38.84B
AHOLD DELHAIZE N.V.	13.07x	0.49x	6.23x	3.56%	35.77B
KROGER CO. (THE)	11.44x	0.33x	6.08x	2.55%	35.4B
WOOLWORTHS GROUP LIMITED	45.8x	0.9x	10.49x	2.38%	33.8B
GEORGE WESTON LIMITED	22.72x	0.76x	6.49x	1.35%	27.62B
AEON CO., LTD.	50.64x	0.62x	10.38x	1.07%	23.21B
Average	25.49x	0.71x	9.27x	1.97%	116.85B
Weighted average by Cap.	34.77x	1.10x	16.38x	1.23%