Valuation XP Inc. BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 10:14:21 2026-07-23 am EDT			5-day change	1st Jan Change
15.10 ^EUR	+0.28%		+1.65%	+8.47%

Jun. 29	XP Inc.(NasdaqGS:XP) dropped from Russell Small Cap Comp Growth Benchmark	CI
Jun. 29	XP Inc.(NasdaqGS:XP) dropped from Russell 2500 Growth Benchmark	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	89,601	45,438	69,332	39,358	47,627	45,019	-	-
Change	-	-49.29%	52.59%	-43.23%	21.01%	-5.48%	-	-
Enterprise Value (EV) ¹	117,991	50,579	74,964	42,913	37,509	23,133	20,736	14,870
Change	-	-57.13%	48.21%	-42.76%	-12.59%	-38.32%	-10.36%	-28.29%
P/E	25.6x	13x	17.7x	8.9x	9.28x	8.22x	7.2x	6.52x
PBR	6.22x	2.64x	3.57x	1.97x	2.06x	1.74x	1.54x	1.36x
PEG	-	-92.46x	1.2x	0.6x	0.5x	0.85x	0.5x	0.6x
Capitalization / Revenue	7.42x	3.4x	4.67x	2.3x	2.59x	2.24x	1.99x	1.78x
EV / Revenue	9.77x	3.79x	5.04x	2.51x	2.04x	1.15x	0.92x	0.59x
EV / EBITDA	28.2x	12.4x	15.8x	7.19x	5.98x	3.4x	2.62x	1.66x
EV / EBIT	29.8x	13.1x	16.7x	7.52x	6.28x	3.62x	2.81x	1.79x
EV / FCF	-27x	30.2x	9.45x	3.96x	3.17x	1.79x	1.4x	1.17x
FCF Yield	-3.71%	3.32%	10.6%	25.3%	31.6%	55.9%	71.2%	85.4%
Dividend per Share ²	-	-	6.459	3.774	-	6.374	7.538	8.223
Rate of return	-	-	5.11%	5.15%	-	7.27%	8.6%	9.39%
EPS ²	6.259	6.25	7.16	8.231	9.719	10.66	12.17	13.43
Distribution rate	-	-	90.2%	45.8%	-	59.8%	61.9%	61.2%
Net sales ¹	12,077	13,348	14,860	17,078	18,412	20,111	22,602	25,290
EBITDA ¹	4,190	4,065	4,732	5,971	6,272	6,806	7,929	8,974
EBIT ¹	3,958	3,859	4,480	5,706	5,968	6,383	7,387	8,315
Net income ¹	3,589	3,580	3,899	4,515	5,169	5,558	6,329	7,153
Net Debt ¹	28,390	5,141	5,632	3,555	-10,119	-21,886	-24,283	-30,149
Reference price ²	160.13	81.10	126.50	73.29	90.17	87.62	87.62	87.62
Nbr of stocks (in thousands)	559,549	560,294	548,083	537,004	528,220	513,804	-	-
Announcement Date	2/8/22	2/16/23	2/27/24	2/18/25	2/12/26	-	-	-

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.($)
EAST MONEY INFORMATION CO.,LTD.	21.25x	14.66x	16.39x	0.6%	46.92B
GUOTAI HAITONG SECURITIES CO., LTD.	12.31x	6.51x	-	2.82%	45.94B
INTERACTIVE BROKERS GROUP, INC.	33.94x	4.51x	5.86x	0.37%	41.65B
CHINA GALAXY SECURITIES CO., LTD.	5.11x	6.76x	-	6.04%	17.19B
ORIENT SECURITIES COMPANY LIMITED	12.06x	-	-	3.64%	10.56B
CHANGJIANG SECURITIES COMPANY LIMITED	11.05x	-	-	4.27%	7.02B
ZHESHANG SECURITIES CO., LTD.	14.09x	-	-	2.16%	6.42B
Average	15.69x	8.11x	11.12x	2.84%	25.1B
Weighted average by Cap.	19.12x	8.51x	11.44x	2.04%