DLocal

Cross-border E-commerce And Localized Payments Will Fuel Global Digital Commerce

AnalystHighTarget

Not Invested

Consensus Narrative from 9 Analysts

Published

03 May 25

Updated

15 Aug 25

AnalystHighTarget's Fair Value

US$18.00

17.9% undervalued

15 Aug

US$14.77

74.2%

34.6%

Author's Valuation

US$18.0

17.9% undervalued

AnalystHighTarget Fair Value

Narrative

Updates1

Shared on07 May 25

AnalystHighTarget Fair Value

US$18.0

17.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

22.33%

Diversified Financial revenue growth rate

0.29%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.85%

Calculation

US$411.77m

Earnings '28

16.23x

PE Ratio '28

US$6.68b

Market Cap '28

US$6.68b

Market Cap '28

282.39m

No. shares '28

US$23.67

Share Price '28

US$23.67 Share Price '28

Discounted to 2025 @ 9.87% p.a.

US$17.85

Fair Value '25