Dlocal Ltd
NASDAQ:DLO

Watchlist Manager
Dlocal Ltd Logo
Dlocal Ltd
NASDAQ:DLO
Watchlist
Price: 10.29 USD 4.89% Market Closed
Market Cap: 2.9B USD

Relative Value

The Relative Value of one DLO stock under the Base Case scenario is 22.95 USD. Compared to the current market price of 10.29 USD, Dlocal Ltd is Undervalued by 55%.

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
22.95 USD
Undervaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
32
Median 3Y
7.6
Median 5Y
8.2
Industry
2.4
Forward
3
vs History
78
vs Industry
27
Median 3Y
33.1
Median 5Y
33.8
Industry
22.6
Forward
17.4
vs History
4
vs Industry
48
Median 3Y
23.2
Median 5Y
28.1
Industry
17
vs History
24
vs Industry
40
Median 3Y
25.5
Median 5Y
32
Industry
21.5
vs History
84
vs Industry
21
Median 3Y
10.1
Median 5Y
11.4
Industry
2.9
vs History
72
vs Industry
37
Median 3Y
6.6
Median 5Y
7.1
Industry
2.4
Forward
2.4
vs History
76
vs Industry
30
Median 3Y
15.6
Median 5Y
15.8
Industry
4.9
vs History
80
vs Industry
29
Median 3Y
22.6
Median 5Y
24.3
Industry
12.6
Forward
9.6
vs History
74
vs Industry
29
Median 3Y
24.1
Median 5Y
24.5
Industry
16.2
Forward
11.6
vs History
7
vs Industry
51
Median 3Y
21
Median 5Y
25
Industry
15.5
vs History
vs Industry
44
Median 3Y
16.7
Median 5Y
23
Industry
18.8
vs History
vs Industry
0
Median 3Y
-36.3
Median 5Y
-48
Industry
2.4

Multiples Across Competitors

DLO Competitors Multiples
Dlocal Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UY
Dlocal Ltd
NASDAQ:DLO
2.9B USD 3.8 19.7 12.8 14.4
US
Visa Inc
NYSE:V
757.8B USD 20.1 38.6 29.1 30.4
US
Mastercard Inc
NYSE:MA
517.5B USD 17.8 39.4 29.3 31
US
Automatic Data Processing Inc
NASDAQ:ADP
125.1B USD 6.2 31.3 21.5 23.8
US
Fiserv Inc
NYSE:FI
91.7B USD 4.4 28.2 12.8 19.4
US
PayPal Holdings Inc
NASDAQ:PYPL
70.7B USD 2.2 15.6 10.2 11.9
NL
Adyen NV
AEX:ADYEN
52.9B EUR 23.5 57.3 43.1 48.1
US
Paychex Inc
NASDAQ:PAYX
55.4B USD 10.2 31.8 22 23.6
US
Fidelity National Information Services Inc
NYSE:FIS
42.6B USD 4.2 53 14.6 29.4
ES
Amadeus IT Group SA
MAD:AMS
30.3B EUR 5 24.2 13.4 18.9
US
Broadridge Financial Solutions Inc
NYSE:BR
28B USD 4.1 35.5 21.4 27.5