AVERAGE TARGET PRICE - R$12.38
| Consensus | 2024A | 2025E | 2026E | 2027E |
| Members (thousand) | 8,924 | 9,212 | 9,556 | 9,872 |
| Net revenues (R$ million) | 2,270 | 2,431 | 2,580 | 2,719 |
| Adjusted EBITDA (R$ million) | 694 | 766 | 814 | 861 |
| Adjusted EBITDA margin (%) | 30.6 | 31.5 | 31.5 | 31.7 |
| Net income (R$ million) | 534 | 581 | 605 | 618 |
TARGET PRICE - R$13.00 (Neutral)
| BTG Pactual projections | 2024A | 2025E | 2026E | 2027E |
| Members (thousand) | 8,924 | – | – | – |
| Net revenues (R$ million) | 2,270 | 2,437 | 2,614 | 2,822 |
| Adjusted EBITDA (R$ million) | 694 | 776 | 863 | 947 |
| Adjusted EBITDA margin (%) | 30.6 | 31.8 | 33.0 | 33.6 |
| Net income (R$ million) | 534 | 592 | 644 | 699 |
TARGET PRICE - R$11.00 (Neutral)
| CITIBANK projections | 2024A | 2025E | 2026E | 2027E |
| Members (thousand) | 8,924 | 9,142 | 9,355 | 9,566 |
| Net revenues (R$ million) | 2,270 | 2,426 | 2,550 | 2,694 |
| Adjusted EBITDA (R$ million) | 694 | 753 | 779 | 818 |
| Adjusted EBITDA margin (%) | 30.6 | 31.1 | 30.5 | 30.4 |
| Net income (R$ million) | 534 | 578 | 587 | 583 |
TARGET PRICE - R$11.50 (Sell)
| Goldman Sachs projections | 2024A | 2025E | 2026E | 2027E |
| Members (thousand) | 8,924 | 9,224 | 9,512 | 9,957 |
| Net revenues (R$ million) | 2,270 | 2,424 | 2,581 | 2,722 |
| Adjusted EBITDA (R$ million) | 694 | 761 | 793 | 840 |
| Adjusted EBITDA margin (%) | 30.6 | 31.4 | 30.7 | 30.9 |
| Net income (R$ million) | 534 | 569 | 596 | 606 |
TARGET PRICE - R$14.00 (Neutral)
| ITAÚ BBA projections | 2024A | 2025E | 2026E | 2027E |
| Members (thousand) | 8,924 | 9,323 | 9,756 | – |
| Net revenues (R$ million) | 2,270 | 2,453 | 2,662 | – |
| Adjusted EBITDA (R$ million) | 694 | 760 | 838 | – |
| Adjusted EBITDA margin (%) | 30.6 | 31.0 | 31.5 | – |
| Net income (R$ million) | 534 | 601 | 660 | – |
TARGET PRICE - R$11.00 (Sell)
| J.P. MORGAN projections | 2024A | 2025E | 2026E | 2027E |
| Members (thousand) | 8,924 | – | – | – |
| Net revenues (R$ million) | 2,270 | – | – | – |
| Adjusted EBITDA (R$ million) | 694 | – | – | – |
| Adjusted EBITDA margin (%) | 30.6 | – | – | – |
| Net income (R$ million) | 534 | – | – | – |
TARGET PRICE - R$13.00 (Neutral)
| J.Safra projections | 2024A | 2025E | 2026E | 2027E |
| Members (thousand) | 8,924 | – | – | – |
| Net revenues (R$ million) | 2,270 | – | – | – |
| Adjusted EBITDA (R$ million) | 694 | – | – | – |
| Adjusted EBITDA margin (%) | 30.6 | – | – | – |
| Net income (R$ million) | 534 | – | – | – |
TARGET PRICE - R$12.00 (Neutral)
| Merrill Lynch projections | 2024A | 2025E | 2026E | 2027E |
| Members (thousand) | 8,924 | – | – | – |
| Net revenues (R$ million) | 2,270 | 2,446 | 2,528 | 2,614 |
| Adjusted EBITDA (R$ million) | 694 | 742 | 764 | 788 |
| Adjusted EBITDA margin (%) | 30.6 | 30.5 | 30.2 | 30.1 |
| Net income (R$ million) | 534 | 569 | 590 | 595 |
TARGET PRICE - R$14.30 (Neutral)
| SANTANDER projections | 2024A | 2025E | 2026E | 2027E |
| Members (thousand) | 8,924 | 9,174 | 9,568 | 9,967 |
| Net revenues (R$ million) | 2,270 | 2,432 | 2,587 | 2,758 |
| Adjusted EBITDA (R$ million) | 694 | 790 | 814 | 861 |
| Adjusted EBITDA margin (%) | 30.6 | 32.5 | 31.5 | 31.2 |
| Net income (R$ million) | 534 | 573 | 575 | 603 |
TARGET PRICE - R$13.00 (Neutral)
| UBS projections | 2024A | 2025E | 2026E | 2027E |
| Members (thousand) | 8,924 | 9,191 | 9,598 | 9,985 |
| Net revenues (R$ million) | 2,270 | 2,433 | 2,596 | 2,766 |
| Adjusted EBITDA (R$ million) | 694 | 800 | 865 | 929 |
| Adjusted EBITDA margin (%) | 30.6 | 32.9 | 33.3 | 33.6 |
| Net income (R$ million) | 534 | 586 | 606 | 651 |
TARGET PRICE - R$10.00 (Sell)
| MORGAN STANLEY projections | 2024A | 2025E | 2026E | 2027E |
| Members (thousand) | 8,924 | 9,220 | 9,546 | 9,886 |
| Net revenues (R$ million) | 2,270 | 2,404 | 2,523 | 2,654 |
| Adjusted EBITDA (R$ million) | 694 | 747 | 795 | 841 |
| Adjusted EBITDA margin (%) | 30.6 | 31.1 | 31.5 | 31.7 |
| Net income (R$ million) | 534 | 577 | 581 | 592 |