Market Projections

Download

Average Target Price – R$ 4,21

Consensus 2025E 2026E
Net sales (R$ million) R$ 29,164 R$ 30,609
Gross margin (%) 30.9% 31.4%
Adjusted EBITDA (R$ million) R$ 2,522 R$ 2,769
Financial result (R$ million) -R$ 2,036 -R$ 1,901
Net income (R$ million) -R$ 1,130 -R$ 659

TARGET PRICE (Sell) – R$ 3,80

Banco do Brasil projections 2025E 2026E 
Net sales (R$ million) R$ 28,617 R$ 30,336
Gross margin (%) 29.3% 30.9%
Adjusted EBITDA (R$ million) R$ 2,075 R$ 2,230
Financial result (R$ million) R$ (2,540) R$ (2,509)
Net income (R$ million) R$ (1,095) R$ (1,008)

TARGET PRICE (Sell) – R$ 3,00

BofA Merrill Lynch projections 2025E 2026E
Net sales(R$ million) R$ 29,213 R$ 30,217
Gross margin (%)
Adjusted EBITDA (R$ million)
Financial result (R$ million)
Net income (R$ million) -R$ 1,546 -R$ 969

TARGET PRICE (Neutral) – R$ 9,00

Bradesco projections 2024E 2025E
Net sales (R$ million) R$ 30,512 R$ 32,209
Gross margin (%)
Adjusted EBITDA (R$ million) R$ 3,008 R$ 3,207
Financial result (R$ million)
Net income (R$ million) R$ 44

 

TARGET PRICE (Neutral) – R$ 3,00

BTG Pactual projections 2025E 2026E 
Net sales(R$ million) R$ 28,637 R$ 30,108
Gross margin (%) 31.6% 32.1%
Adjusted EBITDA (R$ million) R$ 2,561 R$ 2,859
Financial result (R$ million)
Net income (R$ million) -R$ 754 -R$ 154

 

TARGET PRICE (Neutral) – R$ 4,00

Genial projections 2025E 2026E
Net sales(R$ million) R$ 29,715 R$ 30,509
Gross margin (%) 31.1% 31.6%
Adjusted EBITDA (R$ million) R$ 2,692 R$ 2,933
Financial result (R$ million) -R$ 2,326 -R$ 2,141
Net income (R$ million) -R$ 602 -R$ 327

TARGET PRICE (Sell) – R$ 3,20

Goldman Sachs projections 2025E 2026E
Net sales (R$ million) R$ 29,193 R$ 30,891
Gross margin (%)
Adjusted EBITDA (R$ million) R$ 2,496 R$ 2,689
Financial result (R$ million)
Net income (R$ million) -R$ 1,462 -R$ 1,200

 

TARGET PRICE (Sell) - -

Morgan Stanley projections 2025E 2026E 
Net sales(R$ million) R$ 28,963 R$ 30,759
Gross margin (%) 30.9% 31.0%
Adjusted EBITDA (R$ million) R$ 2,290 R$ 2,469
Financial result (R$ million) -R$ 3,279 -R$ 2,953
Net income (R$ million) -R$ 1,418 -R$ 1,116

TARGET PRICE (Sell) – R$ 4,00

Safra projections 2025E 2026E 
Net sales (R$ million) R$ 28,949 R$ 30,322
Gross margin (%)
Adjusted EBITDA (R$ million) R$ 2,502 R$ 2,788
Financial result (R$ million)
Net income (R$ million) -R$ 1,143 -R$ 675

TARGET PRICE (Neutral) – R$ 3,90

Santander projections 2025E 2026E 
Net sales(R$ million) R$ 28,674 R$ 30,126
Gross margin (%) 31.5% 31.5%
Adjusted EBITDA (R$ million) R$ 2,552 R$ 2,976
Financial result (R$ million)
Net income (R$ million) – R$ 1,020 – R$ 527

TARGET PRICE (Neutral)) – R$ 4.00

XP projections 2025E 2026E
Net sales(R$ million)
Gross margin (%)
Adjusted EBITDA (R$ million)
Financial result (R$ million)
Net income (R$ million)