Valuation Cruzeiro do Sul Educacional S.A.

Stocks

Delayed Sao Paulo Other stock markets 11:30:18 2026-06-11 am EDT			5-day change	1st Jan Change
3.910 ^BRL	+1.03%		+2.62%	-37.14%

May. 12	Cruzeiro do Sul Educacional S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
Mar. 26	Cruzeiro do Sul Educacional S.A., Q4 2025 Earnings Call, Mar 26, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,940	1,461	1,932	1,167	2,267	1,436	-	-
Change	-	-50.32%	32.27%	-39.62%	94.38%	-36.66%	-	-
Enterprise Value (EV) ¹	4,235	1,461	3,579	2,861	4,023	3,138	3,167	3,379
Change	-	-65.51%	145.01%	-20.05%	40.62%	-22.01%	0.92%	6.71%
P/E Ratio	35.4x	192x	19.3x	8.08x	7.64x	4.3x	3.64x	3.61x
PBR	2.02x	-	1.39x	0.79x	1.43x	0.84x	0.84x	0.85x
PEG	-	-2.1x	0x	0.2x	0x	0.3x	0.2x	5.21x
Capitalization / Revenue	1.61x	0.72x	0.84x	0.45x	0.8x	0.49x	0.46x	0.43x
EV / Revenue	2.33x	0.72x	1.56x	1.11x	1.42x	1.07x	1.01x	1.02x
EV / EBITDA	7.9x	2.65x	5.29x	3.73x	4.57x	3.27x	3.21x	3.34x
EV / EBIT	12.4x	4.27x	11.5x	6.09x	6.58x	4.75x	4.56x	4.74x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0516	-	0.1646	0.3758	0.2743	0.525	0.6925	0.61
Rate of return	0.67%	-	3.11%	11.7%	4.41%	13.3%	17.6%	15.5%
EPS ²	0.2173	0.02	0.2745	0.3959	0.8144	0.9167	1.082	1.09
Distribution rate	23.8%	-	60%	94.9%	33.7%	57.3%	64%	56%
Net sales ¹	1,821	2,028	2,298	2,568	2,836	2,940	3,122	3,302
EBITDA ¹	535.9	550.4	676.5	766.3	879.9	959	987.2	1,010
EBIT ¹	340.3	341.9	311.6	469.9	611.2	660.1	694	713.3
Net income ¹	82.96	6.606	100.5	144.3	296.9	323	413.9	382.9
Net Debt ¹	1,295	-	1,647	1,695	1,756	1,702	1,730	1,943
Reference price ²	7.700	3.840	5.300	3.200	6.220	3.940	3.940	3.940
Nbr of stocks (in thousands)	381,822	380,400	364,543	364,543	364,543	364,543	-	-
Announcement Date	3/29/22	3/28/23	3/28/24	4/1/25	3/26/26	-	-	-

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.($)
CRUZEIRO DO SUL EDUCACIONAL S.A.	4.3x	1.07x	3.27x	13.32%	278M
AFYA LIMITED	7.89x	2.01x	4.66x	2.67%	1.31B
PHOENIX EDUCATION PARTNERS, INC.	10.71x	0.87x	3.57x	2.11%	1.11B
COGNA EDUCAÇÃO S.A.	6.53x	1.17x	3.6x	6.81%	907M
CHINA EDUCATION GROUP HOLDINGS LIMITED	2.77x	1.09x	2.01x	19.73%	704M
YDUQS PARTICIPAÇÕES S.A.	6.2x	1x	3.01x	5.8%	447M
VITRU EDUCAÇÃO S.A.	1.9x	1.3x	3.44x	9.1%	322M
Average	5.76x	1.21x	3.37x	8.51%	724.37M
Weighted average by Cap.	6.82x	1.30x	3.57x	6.92%