Dlocal Ltd
NASDAQ:DLO

Watchlist Manager
Dlocal Ltd Logo
Dlocal Ltd
NASDAQ:DLO
Watchlist
Price: 11.49 USD 0.88% Market Closed
Market Cap: 3.3B USD
Have any thoughts about
Dlocal Ltd?
Write Note

Relative Value

The Relative Value of one DLO stock under the Base Case scenario is 19.15 USD. Compared to the current market price of 11.49 USD, Dlocal Ltd is Undervalued by 40%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DLO Relative Value
Base Case
19.15 USD
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
36
Median 3Y
9.6
Median 5Y
8.8
Industry
2.4
Forward
4.4
vs History
74
vs Industry
36
Median 3Y
36.9
Median 5Y
35.2
Industry
23.2
Forward
25.3
vs History
76
vs Industry
48
Median 3Y
25.8
Median 5Y
26.5
Industry
17.4
vs History
83
vs Industry
40
Median 3Y
28.2
Median 5Y
30.2
Industry
21.3
vs History
81
vs Industry
23
Median 3Y
11.5
Median 5Y
11.7
Industry
2.9
vs History
74
vs Industry
43
Median 3Y
8.3
Median 5Y
7.7
Industry
2.4
Forward
3.5
vs History
74
vs Industry
36
Median 3Y
17.4
Median 5Y
16.8
Industry
4.9
vs History
81
vs Industry
39
Median 3Y
25.4
Median 5Y
27.7
Industry
12.9
Forward
15.6
vs History
74
vs Industry
39
Median 3Y
27.1
Median 5Y
25.9
Industry
16.5
Forward
17.3
vs History
81
vs Industry
51
Median 3Y
22.7
Median 5Y
23.8
Industry
16.3
vs History
81
vs Industry
44
Median 3Y
24.8
Median 5Y
25.6
Industry
19
vs History
vs Industry
Median 3Y
-39.7
Median 5Y
-45.2
Industry
2.5

Multiples Across Competitors

DLO Competitors Multiples
Dlocal Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UY
Dlocal Ltd
NASDAQ:DLO
3.3B USD 4.5 27.5 16.9 18.8
US
Visa Inc
NYSE:V
624.6B USD 17.4 32.1 25.1 26.2
US
Mastercard Inc
NYSE:MA
485.8B USD 17.8 39.4 29.2 30.8
US
Automatic Data Processing Inc
NASDAQ:ADP
119.9B USD 6.1 31.1 21.2 23.5
US
Fiserv Inc
NYSE:FI
117.4B USD 5.8 38.3 15.8 24.5
US
PayPal Holdings Inc
NASDAQ:PYPL
87.7B USD 2.8 19.8 12.7 15.1
US
Block Inc
NYSE:SQ
55.3B USD 2.3 48.9 28.1 35.5
US
Paychex Inc
NASDAQ:PAYX
50.2B USD 9.5 29.6 21 22.7
NL
Adyen NV
AEX:ADYEN
44.8B EUR 21.9 54.2 43 48.4
US
Fidelity National Information Services Inc
NYSE:FIS
44.2B USD 4.4 31.1 12.4 32
ES
Amadeus IT Group SA
MAD:AMS
29.6B EUR 5 23.4 18.3 18.3
P/E Multiple
Earnings Growth P/E to Growth
UY
Dlocal Ltd
NASDAQ:DLO
Average P/E: 34.1
27.5
48%
0.6
US
Visa Inc
NYSE:V
32.1
49%
0.7
US
Mastercard Inc
NYSE:MA
39.4
60%
0.7
US
Automatic Data Processing Inc
NASDAQ:ADP
31.1
29%
1.1
US
F
Fiserv Inc
NYSE:FI
38.3
128%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
19.8
31%
0.6
US
Block Inc
NYSE:SQ
48.9
36 192%
0
US
Paychex Inc
NASDAQ:PAYX
29.6
22%
1.3
NL
Adyen NV
AEX:ADYEN
54.2
112%
0.5
US
Fidelity National Information Services Inc
NYSE:FIS
31.1
N/A N/A
ES
Amadeus IT Group SA
MAD:AMS
23.4
47%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UY
Dlocal Ltd
NASDAQ:DLO
Average EV/EBITDA: 22.2
16.9
56%
0.3
US
Visa Inc
NYSE:V
25.1
37%
0.7
US
Mastercard Inc
NYSE:MA
29.2
48%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
21.2
22%
0.9
US
F
Fiserv Inc
NYSE:FI
15.8
42%
0.4
US
PayPal Holdings Inc
NASDAQ:PYPL
12.7
27%
0.5
US
Block Inc
NYSE:SQ
28.1
494%
0.1
US
Paychex Inc
NASDAQ:PAYX
21
22%
1
NL
Adyen NV
AEX:ADYEN
43
127%
0.3
US
Fidelity National Information Services Inc
NYSE:FIS
12.4
10%
1.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
34%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UY
Dlocal Ltd
NASDAQ:DLO
Average EV/EBIT: 26.9
18.8
58%
0.3
US
Visa Inc
NYSE:V
26.2
38%
0.7
US
Mastercard Inc
NYSE:MA
30.8
49%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
23.5
24%
1
US
F
Fiserv Inc
NYSE:FI
24.5
97%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
15.1
32%
0.5
US
Block Inc
NYSE:SQ
35.5
663%
0.1
US
Paychex Inc
NASDAQ:PAYX
22.7
23%
1
NL
Adyen NV
AEX:ADYEN
48.4
133%
0.4
US
Fidelity National Information Services Inc
NYSE:FIS
32
120%
0.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
47%
0.4

See Also

Discover More
Back to Top