Valuation Banco ABC Brasil S.A.

Equities

Market Closed - Sao Paulo Other stock markets 04:07:00 2025-06-17 pm EDT			5-day change	1st Jan Change
21.23 ^BRL	-0.79%		+0.86%	+9.94%

Jun. 12	Banco ABC Brasil S.A., Q1 2025 Earnings Call, May 09, 2025
May. 08	Banco ABC Brasil S.A. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,406	3,493	4,337	5,548	4,638	5,146	-	-
Change	-	2.56%	24.17%	27.92%	-16.41%	10.94%	-	-
Enterprise Value (EV)	3,406	3,493	4,337	5,548	4,638	5,146	5,146	5,146
Change	-	2.56%	24.17%	27.92%	-16.41%	10.94%	0%	0%
P/E ratio	10.6x	6.13x	5.47x	6.59x	4.78x	4.74x	4.33x	3.92x
PBR	0.79x	0.75x	0.83x	0.99x	0.73x	0.72x	0.66x	0.6x
PEG	-	0.1x	0.1x	1.13x	0.76x	0.4x	0.46x	0.4x
Capitalization / Revenue	2.43x	1.95x	1.8x	2.11x	1.63x	1.61x	1.43x	1.3x
EV / Revenue	0x	0x	0x	0x	0x	1.61x	1.43x	1.3x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	2.56x	2.26x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.49	0.916	-	-	1.645	1.783	1.917	2.194
Rate of return	3.13%	5.77%	-	-	8.52%	8.33%	8.96%	10.3%
EPS ²	1.48	2.59	3.59	3.8	4.04	4.515	4.944	5.462
Distribution rate	33.1%	35.4%	-	-	40.7%	39.5%	38.8%	40.2%
Net sales ¹	1,400	1,794	2,407	2,629	2,850	3,189	3,607	3,952
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	638.1	1,270	1,807	1,941	2,648	2,011	2,273	-
Net income ¹	322.1	572.2	800.2	851.6	971.3	1,061	1,181	1,299
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	15.67	15.87	19.64	25.04	19.31	21.40	21.40	21.40
Nbr of stocks (in thousands)	217,356	220,104	220,836	221,581	240,193	240,448	-	-
Announcement Date	2/8/21	2/11/22	2/8/23	2/6/24	2/11/25	-	-	-

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.($)
BANCO ABC BRASIL S.A.	4.74x	-	-	8.33%	934M
JPMORGAN CHASE & CO.	14.64x	-	-	2.09%	751B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.66x	-	-	5.53%	336B
BANK OF AMERICA CORPORATION	12.12x	-	-	2.45%	334B
CHINA CONSTRUCTION BANK CORPORATION	5.51x	-	-	5.56%	250B
WELLS FARGO & COMPANY	12.56x	-	-	2.26%	238B
BANK OF CHINA LIMITED	5.68x	-	-	5.51%	207B
HSBC HOLDINGS PLC	9.57x	-	-	5.62%	207B
COMMONWEALTH BANK OF AUSTRALIA	29.05x	-	-	2.7%	196B
ROYAL BANK OF CANADA	13.54x	-	-	3.44%	182B
Average	11.31x			4.35%	270.32B
Weighted average by Cap.	12.08x			3.57%