Valuation PagSeguro Digital Ltd.

Equities

Real-time Estimate Cboe BZX Other stock markets 10:47:00 2026-01-16 am EST			5-day change	1st Jan Change
10.06 ^USD	-1.71%		-1.26%	+5.39%

Dec. 30	Pagseguro Digital Ltd. Approves Special Cash Dividend, Payable on February 27, 2026	CI
Dec. 30	PagSeguro Digital Declares Special Dividend of $0.12 per Share, Payable Feb. 27 to Shareholders of Record as of Jan. 28	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	97,131	48,925	15,071	19,346	12,079	15,982	15,982	-
Change	-	-49.63%	-69.2%	28.37%	-37.56%	32.3%	0%	-
Enterprise Value (EV) ¹	94,511	47,354	12,138	13,328	10,424	12,258	12,152	10,944
Change	-	-49.9%	-74.37%	9.8%	-21.79%	17.59%	-0.87%	-9.94%
P/E ratio	75.4x	41.6x	10.1x	11.9x	5.85x	7.34x	6.48x	5.93x
PBR	10.4x	4.58x	1.29x	1.51x	0.87x	1.07x	0.98x	0.89x
PEG	-	-4x	0.3x	1x	0.2x	0.6x	0.5x	0.64x
Capitalization / Revenue	14.3x	4.68x	0.98x	1.21x	0.64x	0.78x	0.74x	0.72x
EV / Revenue	13.9x	4.53x	0.79x	0.84x	0.55x	0.6x	0.56x	0.49x
EV / EBITDA	44.4x	17.3x	3.98x	3.8x	2.52x	2.72x	2.52x	2.06x
EV / EBIT	54x	22.9x	6.46x	6.09x	4x	2.15x	1.57x	2.34x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	2.141	4.434	3.026
Rate of return	-	-	-	-	-	3.9%	8.07%	5.51%
EPS ²	3.916	3.51	4.57	5.105	6.62	7.481	8.477	9.262
Distribution rate	-	-	-	-	-	28.6%	52.3%	32.7%
Net sales ¹	6,815	10,449	15,335	15,948	18,810	20,481	21,605	22,253
EBITDA ¹	2,128	2,738	3,053	3,505	4,130	4,514	4,818	5,307
EBIT ¹	1,752	2,063	1,880	2,190	2,609	5,706	7,750	4,677
Net income ¹	1,292	1,166	1,505	1,654	2,116	2,225	2,479	2,641
Net Debt ¹	-2,620	-1,571	-2,932	-6,018	-1,655	-3,723	-3,830	-5,037
Reference price ²	295.39	146.09	46.20	60.51	38.72	54.92	54.92	54.92
Nbr of stocks (in thousands)	328,823	334,898	326,171	319,727	311,988	290,982	290,982	-
Announcement Date	2/25/21	3/22/22	3/2/23	2/28/24	2/20/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PAGSEGURO DIGITAL LTD.	7.34x	0.6x	2.72x	3.9%	2.98B
VISA, INC.	25.9x	14.27x	20.29x	0.81%	627B
PAYPAL HOLDINGS, INC.	11.09x	1.68x	7.79x	0.19%	53.09B
BLOCK, INC.	25.86x	1.52x	10.68x	-.--%	39.12B
FISERV, INC.	10.77x	3.14x	6.8x	-.--%	35.92B
CORPAY, INC.	20.76x	6.4x	12.16x	-.--%	23.14B
GLOBAL PAYMENTS INC.	11.15x	3.65x	7.45x	1.4%	21B
WISE PLC	23.75x	3.58x	12.27x	-.--%	11.02B
ONE97 COMMUNICATIONS LIMITED	137.47x	8.41x	121.92x	-.--%	9.3B
COMPOSECURE, INC.	-18.57x	15.67x	43.1x	-	7.31B
Average	25.55x	5.89x	24.52x	0.7%	82.96B
Weighted average by Cap.	24.54x	11.65x	19.07x	0.68%