|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.51 USD | +0.07% |
|
-4.99% | -4.46% |
| Dec. 23 | DLOCAL LTD Announces Board Appointments | CI |
| Dec. 23 | DLocal Transitions to Majority Independent Board | MT |
Company Valuation: DLocal Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,530 | 4,608 | 5,122 | 3,211 | 3,982 | 3,982 | - |
| Change | - | -56.23% | 11.15% | -37.31% | 24% | 0% | - |
| Enterprise Value (EV) 1 | 10,202 | 4,144 | 4,590 | 2,840 | 3,473 | 3,388 | 3,115 |
| Change | - | -59.38% | 10.75% | -38.12% | 22.28% | -2.45% | -8.05% |
| P/E ratio | 143x | 44.5x | 36.1x | 28.9x | 20.6x | 15.6x | 12.1x |
| PBR | 37.6x | - | 11.8x | 6.58x | 7.17x | 5.4x | 4.16x |
| PEG | 0x | 1.1x | 0.9x | -1.4x | 0.3x | 0.5x | 0.4x |
| Capitalization / Revenue | 43.1x | 11x | 7.88x | 4.3x | 3.79x | 2.89x | 2.29x |
| EV / Revenue | 41.8x | 9.89x | 7.06x | 3.81x | 3.31x | 2.46x | 1.8x |
| EV / EBITDA | 103x | 27.1x | 22.7x | 15.1x | 12.5x | 9.31x | 6.69x |
| EV / EBIT | 122x | 32.4x | 25.5x | 20.2x | 15.9x | 11.4x | 8.25x |
| EV / FCF | 169x | 29.2x | 16.7x | -51.2x | 18.3x | 14.7x | - |
| FCF Yield | 0.59% | 3.43% | 6% | -1.95% | 5.47% | 6.82% | - |
| Dividend per Share 2 | - | - | - | - | 0.386 | 0.3176 | 0.3881 |
| Rate of return | - | - | - | - | 2.86% | 2.35% | 2.87% |
| EPS 2 | 0.25 | 0.35 | 0.49 | 0.39 | 0.6563 | 0.865 | 1.12 |
| Distribution rate | - | - | - | - | 58.8% | 36.7% | 34.6% |
| Net sales 1 | 244.1 | 418.9 | 650.4 | 746 | 1,050 | 1,380 | 1,735 |
| EBITDA 1 | 99.16 | 153.1 | 202.3 | 188.7 | 277.5 | 363.8 | 465.5 |
| EBIT 1 | 83.84 | 127.9 | 179.7 | 140.5 | 218.7 | 298.4 | 377.5 |
| Net income 1 | 77.88 | 108.7 | 149 | 120.4 | 195.8 | 259.2 | 336.3 |
| Net Debt 1 | -327.3 | -464 | -532.2 | -370.7 | -508.6 | -593.6 | -866.4 |
| Reference price 2 | 35.69 | 15.57 | 17.69 | 11.26 | 13.51 | 13.51 | 13.51 |
| Nbr of stocks (in thousands) | 295,028 | 295,985 | 289,558 | 285,176 | 294,728 | 294,728 | - |
| Announcement Date | 3/14/22 | 4/5/23 | 3/18/24 | 2/27/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.57x | 3.3x | 12.5x | 2.86% | 3.98B | |
| 25.74x | 14.19x | 20.17x | 0.81% | 623B | |
| 10.77x | 1.64x | 7.57x | 0.2% | 51.54B | |
| 24.97x | 1.47x | 10.35x | -.--% | 37.74B | |
| 10.41x | 3.08x | 6.67x | -.--% | 34.69B | |
| 19.15x | 6.01x | 11.41x | -.--% | 21.35B | |
| 10.66x | 3.55x | 7.25x | 1.46% | 20.07B | |
| 27.6x | 4.42x | 14.77x | -.--% | 13.24B | |
| 135.75x | 8.28x | 120.12x | -.--% | 9.12B | |
| -19.12x | 16.14x | 44.39x | - | 7.52B | |
| Average | 26.65x | 6.21x | 25.52x | 0.59% | 82.23B | |
| Weighted average by Cap. | 24.40x | 11.62x | 19.03x | 0.68% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- DLO Stock
- Valuation DLocal Limited
Select your edition
All financial news and data tailored to specific country editions
