| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | 1 | 1 | 1 | 1 | 1 | 17 | 3 |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 7.24 |
—
|
| 2025 | 5.50 |
—
|
| 2024 | 0.00 |
—
|
| 2023 | 1.32 |
—
—
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡‡ |
|
| 2020 | ‡‡‡‡ |
|
| 2019 | ‡‡‡‡ |
|
| 2018 | ‡‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 789.84 | 1,040.20 | 1,854.87 | 1,578.82 |
| Receivables | 185.56 | 228.32 | 324.04 | 342.80 |
| Inventory | — | — | — | — |
| Other | — | — | — | — |
| 1,860.38 | 2,077.46 | 2,906.67 | 2,795.13 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 189.93 | 141.55 | 145.10 | 159.83 |
| ST’ Debt | — | — | — | — |
| Other | 341.67 | 320.48 | 397.34 | 422.83 |
| 531.59 | 462.03 | 542.44 | 582.67 |
| 10y | 5y | 3y | |
| Sales | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 887.66 | 959.71 | — | — |
—
|
| ’25 | 741.61 | 786.39 | 855.70 | 911.49 |
3,295.19
|
| ’24 | 818.27 | 808.41 | 778.68 | 752.16 |
3,157.52
|
| ’23 | 603.29 | 716.82 | 846.22 | 810.15 |
2,976.48
|
| ’22 | 597.43 | 696.77 | 690.76 | 600.43 |
2,585.39
|
| ’21 | 480.93 | 569.81 | 607.00 | 580.14 |
2,237.89
|
| ’20 | 391.90 | 358.25 | 390.95 | 440.31 |
1,581.41
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 890.49 | (192.70) | — | — |
—
|
| ’25 | (449.61) | 824.19 | 2,274.68 | (492.03) |
2,157.23
|
| ’24 | (675.61) | 1,187.12 | 815.33 | 745.74 |
2,072.58
|
| ’23 | 659.90 | 394.03 | (235.06) | 809.03 |
1,627.90
|
| ’22 | 211.12 | (111.99) | (44.15) | 294.43 |
349.41
|
| ’21 | 65.98 | (254.76) | (770.73) | 214.55 |
(744.97)
|
| ’20 | (31.47) | 104.59 | 77.01 | 142.95 |
293.08
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 846.46 | (218.02) | — | — |
—
|
| ’25 | (462.02) | 805.00 | 2,243.85 | (517.28) |
2,069.55
|
| ’24 | (685.04) | 1,172.89 | 796.76 | 728.60 |
2,013.21
|
| ’23 | 657.92 | 394.03 | (286.21) | 820.88 |
1,588.59
|
| ’22 | 208.52 | (116.72) | (46.20) | 279.21 |
324.82
|
| ’21 | 40.73 | (275.96) | (784.41) | 209.27 |
(810.38)
|
| ’20 | (40.65) | 99.42 | 69.20 | 108.56 |
236.52
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.47 | 0.53 | — | — |
—
|
| ’25 | 0.39 | 0.43 | 0.45 | 0.46 |
1.74
|
| ’24 | 0.37 | 0.39 | 0.39 | 0.37 |
1.53
|
| ’23 | 0.28 | 0.37 | 0.40 | 0.38 |
1.45
|
| ’22 | 0.28 | 0.32 | 0.35 | 0.26 |
1.21
|
| ’21 | 0.23 | 0.31 | 0.31 | 0.31 |
1.16
|
| ’20 | 0.16 | 0.18 | 0.18 | 0.20 |
0.72
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | — | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 13.77 | 10.30 | 11.68 | 10.82 | — | — | — |
Low Price
|
| — | — | — | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 36.36 | 27.71 | 26.78 | 20.64 | — | — | — |
High Price
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6,928 | 6,669 | 7,442 | 8,069 | — | — | — |
Employees
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.37 | 0.45 | 0.42 | 0.41 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,585.39 | 2,976.48 | 3,157.52 | 3,295.19 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 100.00% | 100.00% | 100.00% | 100.00% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 667.23 | 788.45 | 924.40 | 975.84 | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 25.81% | 26.49% | 29.28% | 29.61% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 667.23 | 788.45 | 924.40 | 975.84 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 39.88 | 50.56 | 49.19 | 54.47 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.65 | 5.51 | 5.83 | 6.25 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 1.25 | 1.45 | 1.55 | 1.76 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.63 | 3.02 | 3.83 | 4.09 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.04) | (0.07) | (0.11) | (0.17) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.58 | 2.94 | 3.72 | 3.92 | — | — | — |
Free CF/Sh
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.94 | 7.22 | 6.86 | 8.00 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 555.43 | 539.84 | 541.67 | 527.32 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.15 | 17.76 | 7.65 | 9.41 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.97 | 4.64 | 2.03 | 2.62 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.33 | 3.54 | 1.73 | 2.05 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.29 | 8.31 | 5.37 | 5.49 | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 50.04 | 15.74 | 8.42 | 8.74 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 349.41 | 1,627.90 | 2,072.58 | 2,157.23 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (24.60) | (39.30) | (59.37) | (87.68) | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 324.82 | 1,588.59 | 2,013.21 | 2,069.55 | ‡‡‡‡‡ | — | — |
FCF
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,279.09 | 1,328.79 | 1,615.43 | 2,364.23 | — | — | — |
Working Cap'
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9,265.42 | 440.54 | 308.96 | 42.61 | — | — | — |
Total Debt
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8,577.18 | (349.30) | (731.24) | (1,812.27) | — | — | — |
Net Debt
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,301.08 | 3,896.00 | 3,716.76 | 4,217.40 | — | — | — |
Sh' Equity
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.20% | 1.79% | 1.46% | 1.37% | ‡‡‡‡‡ | — | — |
ROA
|
| — | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.03% | 17.09% | 23.31% | 29.56% | — | — | — |
ROIC
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 23.22% | 21.70% | 21.98% | 23.34% | ‡‡‡‡‡ | — | — |
ROE
|
XP Inc. has evolved from a scrappy Brazilian digital brokerage into a fintech powerhouse, capitalizing on Brazil’s digital boom amid economic turbulence and a 2021 Nasdaq IPO that peaked at $20 billion valuation. Despite stock volatility—from $53 highs in 2021 to $10-13 lows amid rate hikes and political shifts—fundamentals shine: revenue surged at 53% CAGR to $3.16 billion in 2024 with 100% gross margins, efficient scaling (revenue per employee ~$450K), and a shift to robust cash generation with free cash flow per share at $3.72.
The balance sheet is now a fortress—debt slashed 97% to near-zero, net cash position, ROIC at 23%, and ROE near 22%—yet the stock trades at bargain multiples like 7.6x PE and 2x PS, a stark discount to peers and history. Analysts forecast explosive growth: revenue leaping 480% to $18.3 billion in 2025, EPS rocketing 535% to $9.84, with price targets implying 410-615% upside.
Insider selling tempers enthusiasm, but XP’s tech-driven expansion into pensions, fixed income, and Latin America, backed by low capex and Brazil’s retail finance tailwinds, positions it for dominance—if execution holds amid FX risks and competition. This undervalued gem could rerate massively for patient investors.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.