|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 91.75 BRL | -10.89% |
|
-5.36% | +3.56% |
| Feb. 03 | Eve receives AirX firm order for two eVTOLs, with option for up to another 48 units | RE |
| Feb. 03 | Uzbekistan named buyer of Embraer C-390 in first Central Asia deal | RE |
Company Valuation: Embraer S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,260 | 3,269 | 2,005 | 3,399 | 6,622 | 12,584 | 12,584 | - |
| Change | - | 159.39% | -38.67% | 69.53% | 94.82% | 90.02% | 0% | - |
| Enterprise Value (EV) 1 | 2,956 | 4,661 | 3,462 | 4,752 | 7,662 | 12,367 | 12,038 | 11,650 |
| Change | - | 57.69% | -25.72% | 37.26% | 61.23% | 61.4% | -2.67% | -3.22% |
| P/E ratio | - | -73.2x | -10.8x | 21.7x | 20.1x | 28.4x | 19.7x | 15.2x |
| PBR | - | 1.18x | 0.78x | 1.22x | 2.15x | 3.52x | 3.06x | 2.64x |
| PEG | - | - | -0x | -0x | 0x | 0.7x | 0.4x | 0.5x |
| Capitalization / Revenue | 0.33x | 0.78x | 0.44x | 0.65x | 1.09x | 1.69x | 1.5x | 1.36x |
| EV / Revenue | 0.78x | 1.11x | 0.76x | 0.91x | 1.26x | 1.66x | 1.43x | 1.26x |
| EV / EBITDA | 36x | 11.7x | 7.55x | 8.61x | 8.67x | 14.4x | 11.6x | 9.78x |
| EV / EBIT | -9.14x | 23.2x | 12.8x | 13.9x | 11.2x | 19.7x | 15.5x | 12.9x |
| EV / FCF | -2.12x | 18.9x | 5.63x | 12.6x | 11.4x | 34.4x | 30.8x | 21.6x |
| FCF Yield | -47.1% | 5.3% | 17.8% | 7.96% | 8.76% | 2.91% | 3.25% | 4.63% |
| Dividend per Share 2 | - | - | - | - | - | 0.3165 | 0.405 | 0.5329 |
| Rate of return | - | - | - | - | - | 1.8% | 2.3% | 3.03% |
| EPS 2 | - | -0.0608 | -0.2524 | 0.2135 | 0.4477 | 0.6194 | 0.894 | 1.156 |
| Distribution rate | - | - | - | - | - | 51.1% | 45.3% | 46.1% |
| Net sales 1 | 3,771 | 4,197 | 4,540 | 5,226 | 6,071 | 7,447 | 8,393 | 9,265 |
| EBITDA 1 | 82.1 | 396.8 | 458.9 | 552.2 | 883.3 | 861.5 | 1,036 | 1,192 |
| EBIT 1 | -323.4 | 201.3 | 270.3 | 341.1 | 683.9 | 626.9 | 777.2 | 904.5 |
| Net income 1 | -731.9 | -44.7 | -185.4 | 156.8 | 328.9 | 415.2 | 523.3 | 611.3 |
| Net Debt 1 | 1,696 | 1,392 | 1,457 | 1,353 | 1,040 | -216.4 | -546 | -933.9 |
| Reference price 2 | 1.71 | 4.45 | 2.73 | 4.63 | 9.01 | 17.58 | 17.58 | 17.58 |
| Nbr of stocks (in thousands) | 736,173 | 734,633 | 734,633 | 734,633 | 734,633 | 715,867 | 715,867 | - |
| Announcement Date | 3/19/21 | 3/9/22 | 3/10/23 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.38x | 1.66x | 14.36x | 1.8% | 12.58B | |
| 82.16x | 2.19x | 43.42x | -.--% | 191B | |
| 30.84x | 1.87x | 14.08x | 1.39% | 178B | |
| 20.87x | 2x | 14.05x | 2.24% | 143B | |
| 27.44x | 2.19x | 19.68x | 1.36% | 29.29B | |
| 18.07x | 1.29x | 10.66x | 0.08% | 16.82B | |
| -8.74x | 242.5x | -17.85x | -.--% | 10.2B | |
| 49.2x | - | - | - | 4.36B | |
| -3.01x | 71.89x | -7.49x | - | 3.8B | |
| 18.48x | - | - | 1.16% | 2.84B | |
| Average | 26.37x | 40.70x | 11.36x | 1% | 59.26B | |
| Weighted average by Cap. | 43.55x | 6.65x | 23.13x | 1.09% |
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
- EMBJ3 Stock
- Valuation Embraer S.A.
Select your edition
All financial news and data tailored to specific country editions
