Last Update 01 Dec 25
Fair value Increased 5.48%PGMN3: Future Performance Will Reflect Improved Margins And Lower Discount Rate
Analysts have raised their price target for Empreendimentos Pague Menos from R$5.21 to R$5.50, citing slight improvements in revenue growth and profit margin projections.
What's in the News
- A Special or Extraordinary Shareholders Meeting is scheduled for December 12, 2025. The meeting will take place exclusively remotely via Microsoft Teams in Brazil (Key Developments).
Valuation Changes
- Fair Value has risen slightly, from R$5.21 to R$5.50.
- Discount Rate has decreased modestly, moving from 20.79% to 20.30%.
- Revenue Growth projections have edged up marginally, from 12.17% to 12.22%.
- Net Profit Margin estimates have improved, increasing from 1.91% to 2.18%.
- Future P/E has fallen significantly, from 19.33x to 17.60x.
Key Takeaways
- Expanding pharmacy offerings, urbanization, and robust digital growth are driving sustained revenue increases, market expansion, and higher-value customer engagement.
- Operational efficiencies and industry trends are boosting earnings, margins, and positioning for greater market share and long-term profitability.
- Intensifying competition, weak Extrafarma integration, shifting drug margins, regulatory and macroeconomic risks, and digital disruption threaten growth, margin expansion, and long-term profitability.
Catalysts
About Empreendimentos Pague Menos- Operates a chain of pharmacies in Brazil.
- Expanding participation of the aging and chronic care population, together with the launch and increased penetration of GLP-1s and other prescription drugs, is driving higher store traffic, frequency, and larger basket sizes among high-value customers-supporting sustained revenue growth.
- Rising disposable income and ongoing urbanization in Brazil are enabling further store rollouts, improved store productivity, and expansion into high-growth regions, directly increasing top-line sales and the addressable market.
- Robust omnichannel execution-with digital sales now nearly 19% of total, rapid delivery, and high digital customer acquisition-boosts both revenue and net margins, as digital channels continue to grow above 50% year-over-year and attract incremental, loyal, higher-margin customers.
- Operational efficiency initiatives, including supply chain optimization, expense dilution, store telemetry, and ongoing integration improvements post-Extrafarma acquisition, are driving consistent EBITDA margin expansion and earnings growth.
- Industry tailwinds from pharmaceutical innovation and rising demand for health and wellness offerings (e.g., vaccinations, specialty drugs), combined with scale advantages in a consolidating market, position Pague Menos to capture higher market share, increase average ticket, and improve long-term profitability.
Empreendimentos Pague Menos Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Empreendimentos Pague Menos's revenue will grow by 9.8% annually over the next 3 years.
- Analysts assume that profit margins will increase from 0.4% today to 1.7% in 3 years time.
- Analysts expect earnings to reach R$301.6 million (and earnings per share of R$0.46) by about September 2028, up from R$59.5 million today.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 19.3x on those 2028 earnings, down from 37.3x today. This future PE is greater than the current PE for the BR Consumer Retailing industry at 13.5x.
- Analysts expect the number of shares outstanding to grow by 7.0% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 21.7%, as per the Simply Wall St company report.
Empreendimentos Pague Menos Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Ongoing integration challenges and operational underperformance in Extrafarma stores-despite progress, these locations lag behind Pague Menos stores in average sales per store and require continued investment and execution, which could pressure net margins and delay earnings growth.
- Heightened competitive dynamics in the pharmaceutical retail sector, including threats from both traditional drugstore peers and new digital/marketplace entrants, as well as the potential for regulatory changes allowing grocery stores to sell pharmaceuticals, could slow revenue growth and compress net margins due to elevated customer acquisition costs and pricing pressures.
- Margin pressure from the growing share of prescription and weight-loss drugs (notably GLP-1 inhibitors) with structurally lower margins than other product categories, especially as these categories rise to 5% of total sales, may limit future profitability expansion even as volumes grow.
- Persistent risks of external shocks such as higher interest rates, increased regulatory scrutiny on pharmaceutical retailing, or a material economic slowdown in Pague Menos' core Northeast and North markets could impact both revenues (via lower consumer traffic) and net earnings (through higher financial expenses and credit risk).
- Vulnerability to e-commerce disruption and digital transformation risk-although digital sales are growing rapidly, any failure to keep pace with evolving consumer preferences and competitive omnichannel offerings could erode market share, pressure revenues, and dampen earnings over the long term.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of R$4.257 for Empreendimentos Pague Menos based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of R$5.1, and the most bearish reporting a price target of just R$3.4.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be R$18.1 billion, earnings will come to R$301.6 million, and it would be trading on a PE ratio of 19.3x, assuming you use a discount rate of 21.7%.
- Given the current share price of R$3.58, the analyst price target of R$4.26 is 15.9% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.



