| Banks | Analyst | Net Revenue | EBITDA | Net Profit | Price Target | ||||||
| 2021’E | 2022’E | 2023’E | 2021’E | 2022’E | 2023’E | 2021’E | 2022’E | 2023’E | 2021’E | ||
| BTG | Carlos Sequeira, CFA – carlos.sequeira@btgpactual.com | 1,085 | 1,364 | 1,672 | 305 | 420 | 565 | 99 | 139 | 169 | 42,0 |
| Bradesco | Otavio Tanganelli, CFA -otavio.tanganelli@bradescobbi.com.br | 1,059 | 1,425 | 1,862 | 248 | 409 | 519 | 63 | 157 | 187 | 37,0 |
| Itaú | Enrico Trotta, CNPI – enrico.trotta@itaubba.com | 1,137 | 1,518 | 1,860 | 298 | 496 | 635 | 80 | 129 | 161 | 42,0 |
| Citi | Karina Salva Martins, AC – karina.martins@citi.com | 1,110 | 1,443 | 1,797 | 301 | 384 | 497 | 96 | 115 | 136 | 33,0 |
| Average | 1,098 | 1,438 | 1,798 | 288 | 427 | 554 | 85 | 135 | 163 | 38,5 | |
| Smaller | 1,059 | 1,364 | 1,672 | 248 | 384 | 497 | 63 | 115 | 136 | 33,0 | |
| Larger | 1,137 | 1,518 | 1,862 | 305 | 496 | 635 | 99 | 157 | 187 | 42,0 | |
Analysis Period – 21’Set
Value in millions, except o price target