Company Valuation: Grupo Casas Bahia S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,514 25,808 8,390 3,793 1,074 328.9 328.9 -
Change - 77.82% -67.49% -54.79% -71.69% -69.37% 0% -
Enterprise Value (EV) 1 24,149 36,367 22,137 17,314 12,708 11,355 5,121 5,142
Change - 50.6% -39.13% -21.79% -26.6% -10.64% -54.9% 0.4%
P/E ratio -10.1x 23.5x -28.2x -11.1x -0.32x -0.37x -0.28x -0.41x
PBR 25.1x 4.32x 1.49x 0.72x 0.31x 0.13x 0.21x 0.31x
PEG - -0x 0x -0.7x -0x 0x -0x 0x
Capitalization / Revenue 0.57x 0.89x 0.27x 0.12x 0.04x 0.01x 0.01x 0.01x
EV / Revenue 0.94x 1.26x 0.72x 0.56x 0.44x 0.42x 0.18x 0.17x
EV / EBITDA 13.9x 15.8x 8.96x 6.51x 10.2x 6.25x 2.09x 1.92x
EV / EBIT 69.2x 22.5x -64.5x 14.9x -11x 20.5x 4.29x 3.19x
EV / FCF -9.03x -7.94x 107x 8.43x 3.61x 9.22x 2.96x 2.88x
FCF Yield -11.1% -12.6% 0.93% 11.9% 27.7% 10.8% 33.8% 34.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -27.64 17.18 -4.648 -5.405 -36.09 -9.292 -12.55 -8.403
Distribution rate - - - - - - - -
Net sales 1 25,642 28,901 30,899 30,898 28,847 26,916 28,515 30,139
EBITDA 1 1,736 2,300 2,471 2,660 1,240 1,817 2,455 2,682
EBIT 1 349 1,619 -343 1,161 -1,160 552.8 1,193 1,611
Net income 1 -1,433 1,004 -297 -342 -2,625 -871.6 -898.6 -517.2
Net Debt 1 9,635 10,559 13,747 13,521 11,634 11,026 4,792 4,813
Reference price 2 279.250 404.000 131.250 60.000 11.380 3.460 3.460 3.460
Nbr of stocks (in thousands) 51,974 63,882 63,925 63,217 94,363 95,071 95,071 -
Announcement Date 3/25/20 3/2/21 3/9/22 3/9/23 3/25/24 - - -
1BRL in Million2BRL
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio EV / Sales EV / EBITDA Yield Capi. ($)
-0.37x0.42x6.25x-.--%55.58M
30.6x2.03x15.37x+2.84%51.54B
24.77x - - +1.72%9.77B
6.03x0.73x4.16x+2.98%6.84B
23.32x1.24x10.28x+1.13%6.53B
23.49x1.05x7.7x+1.67%5.99B
19.26x1.21x9.12x-.--%5.07B
15.55x0.79x6.91x+4.87%2.85B
20.66x1.47x10.57x+3.12%2.62B
Average 18.15x 1.12x 8.80x +2.04% 10.14B
Weighted average by Cap. 25.74x 1.67x 12.61x +2.44%
See all sector valuations

Year-on-year evolution of the PER

evolution-chart GRUPO-CASAS-BAHIA-S-A

Historical PBR trend

evolution-chart GRUPO-CASAS-BAHIA-S-A

Evolution Enterprise Value / Sales

evolution-chart GRUPO-CASAS-BAHIA-S-A

Change in Enterprise Value/EBITDA

evolution-chart GRUPO-CASAS-BAHIA-S-A

Year-on-year evolution of the Yield

evolution-chart GRUPO-CASAS-BAHIA-S-A
  1. Stock Market
  2. Equities
  3. BHIA3 Stock
  4. Valuation Grupo Casas Bahia S.A.