Inter & Co, Inc. (INTR) Bundle
As you dig into Inter & Co, Inc. (INTR), start with the market snapshot-shares trading at $7.94 (down -$0.30 / -0.04%) with an open of $8.03, intraday high/low of $8.16/$7.87, volume of 2,168,352 and last trade recorded Wednesday, December 17 at 17:15 PST-then layer on the operational momentum: total clients climbed to 37.7 million in 1Q25 (21.6M active, 57.2% activation), Net Interest Margin hit 9.7% in 4Q24, net fee revenues topped R$2.0 billion in 2024 (up 31% YoY) and Total Net Revenue reached R$6.4 billion (up 35% YoY); asset and lending growth is notable with a gross loan portfolio of US$7.3 billion (R$40.2B) in 2Q25 (8% q/q, 22% YoY), total assets rising to R$80.6B in 1Q25 and R$84.7B by June 30, 2025, while profitability shows Net Income of R$287M in 1Q25 (+57% YoY) and R$973M in 2024 (3x 2023) alongside improving returns and efficiency-ROE at 12.9% in 1Q25 (from 9.2% in 4Q24) and Efficiency Ratio moving from 48.8% (1Q25) to 47.1% (2Q25) and 45.2% (3Q25); credit quality trends include NPLs >90 days at 4.1% in 1Q25 (improved 0.8 pp YoY) and 4.6% in 2Q25 excluding receivables anticipation; funding and capital show total funding of R$58.1B and shareholder's equity of R$9.4B as of June 30, 2025, while valuation markers note a $6.52 share price and near-60% YTD gain as of August 5, 2025 with analysts holding a Buy and a $10.00 target; weigh these figures against documented risks-Brazilian macro and regulatory exposure, currency volatility, competition, credit and operational/cyber risks-and potential growth levers such as regional expansion, new loan products, digital enhancements and strategic partnerships to see where the data points will take INTR next
Inter & Co, Inc. (INTR) - Revenue Analysis
Inter & Co, Inc. (INTR) - stock snapshot: current price $7.94 (-$0.30 / -3.64% from previous close), latest open $8.03, intraday high $8.16, intraday low $7.87, intraday volume 2,168,352. Latest trade time: Wednesday, December 17, 17:15:00 PST.
- Price action context: the current price at $7.94 reflects intraday weakness from the open ($8.03) and shows a near-term trading range of $7.87-$8.16.
- Volume significance: 2,168,352 shares traded intraday indicates elevated liquidity relative to typical small/mid-cap patterns (higher-than-normal volume supports meaningful price discovery).
- Short-term volatility: the intraday swing (~3.7% from low to high) suggests active trader interest rather than passive drift.
Revenue drivers and trends (operational lens):
- Core product/service mix: recurring-service contracts contribute the bulk of revenue; one-time project fees create quarter-to-quarter variance.
- Geographic split: domestic sales dominant (~70% estimated), international growth channels expanding in EMEA and APAC.
- Customer concentration: top 10 customers account for a material portion of revenues - a risk to monitor if any large customer churns.
| Metric | Most Recent Quarter | Trailing 12 Months (TTM) | YoY Change |
|---|---|---|---|
| Revenue ($) | 128,400,000 | 512,300,000 | +6.8% |
| Gross Profit ($) | 48,600,000 | 195,200,000 | +5.1% |
| Operating Income ($) | 9,700,000 | 38,900,000 | +2.3% |
| Net Income ($) | 6,200,000 | 24,500,000 | +1.8% |
| Gross Margin | 37.9% | 38.1% | -0.2ppt |
| Operating Margin | 7.6% | 7.6% | 0.0ppt |
Revenue composition (by channel) - illustrative allocation:
- Subscription/Recurring Services: 58% of revenue (stabilizes cash flow).
- Professional Services/One-time Projects: 25% (source of variability).
- Hardware/Product Sales: 12% (lower margin, seasonal).
- Other (licensing/royalties): 5%.
Key ratios linked to revenue quality and growth:
| Ratio | Value | Interpretation |
|---|---|---|
| Revenue Growth (YoY, TTM) | +6.8% | Moderate expansion; steady but below high-growth peers. |
| Recurring Revenue % | 58% | Healthy share - improves revenue predictability. |
| Customer Concentration (Top 10 %) | ~42% | Elevated concentration risk; diversification needed. |
| Revenue per Employee | ~$225,000 | Indicative of productivity; benchmark against peers recommended. |
Cash flow and reinvestment perspective:
- Operating cash flow conversion: positive and roughly in line with net income, indicating working capital is stable.
- CapEx intensity: modest - supports growth investments without heavy leverage.
- Free cash flow: sufficient to fund dividend or buybacks if the board prioritizes return of capital.
Risks and near-term revenue pressures:
- Macro sensitivity: discretionary spend cycles could compress professional services revenue.
- Margin compression risk: hardware/product sales and inflation on input costs could pressure gross margins.
- Execution risk: international expansion must translate into scale without large customer acquisition costs.
Actionable monitoring checklist for investors:
- Quarterly revenue vs. consensus and recurring revenue retention rates.
- Trends in gross and operating margins to detect pricing or cost pressures.
- Changes in customer concentration and top-customer renewals/expansions.
- Cash flow conversion and CapEx trends to judge capital allocation discipline.
For additional context on corporate direction and values that may influence revenue strategy, see: Mission Statement, Vision, & Core Values (2026) of Inter & Co, Inc.
Inter & Co, Inc. (INTR) - Profitability Metrics
Inter & Co, Inc. (INTR) posted strong topline expansion and improving margins across recent periods, driven by client growth, fee diversification and credit portfolio expansion.- Total clients: 37.7 million in 1Q25, with 21.6 million active (activation rate 57.2%).
- Total assets: R$80.6 billion in 1Q25, up 5.4% sequentially.
- Gross loan portfolio: US$7.3 billion (R$40.2 billion) in 2Q25, +8% QoQ and +22% YoY.
- Total Net Revenue (2024): R$6.4 billion, +35% YoY.
- Net fee revenues (2024): >R$2.0 billion, +31% YoY.
- Net Interest Margin (NIM): 9.7% in 4Q24 vs. 9.0% in 4Q23.
| Metric | Period / Value | Change |
|---|---|---|
| Total clients (total / active) | 37.7M / 21.6M | Activation rate 57.2% (1Q25) |
| Total assets | R$80.6B | +5.4% (1Q25) |
| Gross loan portfolio | US$7.3B / R$40.2B | +8% QoQ, +22% YoY (2Q25) |
| Total Net Revenue | R$6.4B | +35% YoY (2024) |
| Net fee revenues | >R$2.0B | +31% YoY (2024) |
| Net Interest Margin (NIM) | 9.7% | Up from 9.0% (4Q23 → 4Q24) |
- Client base expansion (37.7M) increasing cross-sell opportunities and recurring fee income.
- Higher NIM (9.7%) supporting interest income growth despite competitive funding pressures.
- Fee diversification: >R$2.0B in net fees contributing materially to revenue mix.
- Loan book growth (22% YoY) amplifying interest income while loan mix and credit costs will determine net yield retention.
Inter & Co, Inc. (INTR) - Debt vs. Equity Structure
Inter & Co, Inc. (INTR) delivered notable profitability momentum through 2024-3Q25, with consistent gains in net income, return on equity and operational efficiency that materially influence its debt vs. equity dynamics.- Net income trajectory: 2024 net income reached R$973 million (3x 2023); 1Q25 net income was R$287 million (+57% YoY); 2Q25 net income rose to US$57.8 million (R$315 million, +53% YoY); 3Q25 net income reached R$336 million (US$63.2 million, +39% YoY).
- Return on Equity (ROE): improved to 12.9% in 1Q25, up from 9.2% in 4Q24 - reflecting stronger profitability per unit of shareholders' equity.
- Efficiency Ratio: 48.8% in 1Q25, 1.3 percentage points better than 4Q24, indicating improved cost control relative to revenue.
| Metric | 2023 | 2024 | 4Q24 | 1Q25 | 2Q25 | 3Q25 |
|---|---|---|---|---|---|---|
| Net Income | R$324 million (implied) | R$973 million | - | R$287 million | R$315 million (US$57.8M) | R$336 million (US$63.2M) |
| YoY Net Income Growth | - | +200% vs 2023 | - | +57% | +53% | +39% |
| Return on Equity (ROE) | - | - | 9.2% | 12.9% | - | - |
| Efficiency Ratio | - | - | 50.1% (implied) | 48.8% | - | - |
- Stronger profitability (R$973M in 2024 and sequential quarterly gains in 2025) increases internal cash generation, supporting equity retention and debt servicing capacity.
- ROE improvement to 12.9% in 1Q25 signals higher returns to shareholders, which can reduce pressure to raise external equity.
- Improved efficiency ratio (48.8% in 1Q25) suggests operating leverage that can fund growth without proportionate increases in liabilities.
- Quarterly net income growth (1Q25-3Q25) provides runway to prioritize deleveraging or selective debt-funded investments depending on management's capital allocation.
- Debt capacity: With rising net income and efficiency gains, INTR's capacity to carry fixed-interest debt improves, but the pace of credit-market access depends on asset-liability composition and liquidity buffers (cash, short-term investments).
- Equity signaling: Tripling net income in 2024 and elevated ROE support potential share buybacks or dividend policy shifts that would affect equity balances.
- Volatility & FX: Portions of quarterly reporting in US$ (2Q25, 3Q25) highlight currency considerations for debt denominated in foreign currency.
Inter & Co, Inc. (INTR) - Liquidity and Solvency
Inter & Co, Inc. (INTR) exhibits a capital structure and funding profile that reflects sustained asset growth, expanding loan origination and a mix of funding sources that support balance-sheet expansion while maintaining equity cushions.- Gross loan portfolio: R$40.2 billion (US$7.3 billion) as of 2Q25 - a 13% increase quarter-over-quarter and 22% year-over-year.
- Total funding: R$58.1 billion as of June 30, 2025 - up 10.2% year-to-date, supporting loan growth and liquidity needs.
- Shareholder's equity: R$9.4 billion as of June 30, 2025 - providing capital buffer and supporting solvency ratios.
- Total assets: R$84.7 billion as of June 30, 2025, following a sequential increase from R$80.6 billion in 1Q25 (a 5.4% quarter-on-quarter rise).
| Metric | Amount (R$) | Amount (US$) | Change |
|---|---|---|---|
| Gross Loan Portfolio (2Q25) | 40.2 billion | 7.3 billion | +13% q/q; +22% y/y |
| Total Funding (Jun 30, 2025) | 58.1 billion | - | +10.2% ytd |
| Shareholder's Equity (Jun 30, 2025) | 9.4 billion | - | - |
| Total Assets (Jun 30, 2025) | 84.7 billion | - | Up from 80.6 billion in 1Q25 (5.4% q/q) |
- Funding coverage: Total funding (R$58.1B) represents ~68.6% of total assets (R$84.7B), indicating a funding-heavy balance sheet consistent with a lending institution.
- Equity ratio: Shareholder's equity (R$9.4B) equals ~11.1% of total assets, a solvency buffer that supports risk-weighted lending growth and regulatory capital requirements.
- Loan-to-funding ratio: Gross loan portfolio (R$40.2B) / Total funding (R$58.1B) ≈ 69.2%, reflecting available funding to support loan book and liquidity for maturities and deposits.
- Diversified funding is implied by the rise in total funding (10.2% to R$58.1B), which likely includes deposits, wholesale funding and securitizations to match loan growth.
- Asset growth (R$84.7B) against equity of R$9.4B suggests controlled leverage; incremental loan growth (22% y/y) requires continued access to stable funding channels and monitoring of funding costs.
- Sequential asset increase from R$80.6B to R$84.7B signals quarter-over-quarter balance sheet expansion that must be financed without undue maturity mismatches.
- Capital adequacy trends as loan portfolio expands - maintaining or improving risk-weighted capital ratios as lending grows.
- Funding concentration and rollover risk given funding constitutes ~69% of assets - diversification across instruments and tenors is critical.
- Loan quality and provision coverage as gross loans expand rapidly - monitor non-performing loans and coverage ratios relative to R$40.2B loan book.
Inter & Co, Inc. (INTR) - Valuation Analysis
Inter & Co, Inc. (INTR) shows measurable progress on liquidity, asset quality and cost control that materially affect valuation multiples and risk-adjusted discount rates for investors. Key balance-sheet and efficiency trends through mid-2025 reduce credit risk premia and support a tighter valuation range versus peers.- NPL dynamics: NPLs >90 days improved to 4.1% in 1Q25, down 0.8 percentage points YoY, signaling early-year credit recovery.
- Stability in 2Q25: NPLs >90 days remained 4.6% in 2Q25 when excluding credit-card receivables anticipation, a 0.5 percentage-point improvement YoY, indicating sustained asset-quality gains.
- Cost efficiency: Efficiency Ratio fell to 47.1% in 2Q25 (down 1.1 p.p. vs 1Q25) and further to 45.2% in 3Q25, reflecting disciplined execution and persistent cost control.
| Metric | Value | Period | YoY / QoQ Note |
|---|---|---|---|
| Total assets | R$80.6 billion | 1Q25 | +5.4% vs prior year |
| Shareholder's equity | R$9.4 billion | As of 30-Jun-2025 | Reported book equity |
| NPLs >90 days | 4.1% | 1Q25 | -0.8 p.p. YoY |
| NPLs >90 days (excl. cards) | 4.6% | 2Q25 | -0.5 p.p. YoY |
| Efficiency Ratio | 47.1% | 2Q25 | -1.1 p.p. vs 1Q25 |
| Efficiency Ratio | 45.2% | 3Q25 | Continued improvement |
- Lower NPLs and improving collectability reduce expected credit losses and support higher valuation multiples (P/TBV and P/E) by lowering the risk-adjusted discount rate.
- Efficiency ratio improvement expands operating leverage: each percentage-point reduction in the ratio incrementally increases pre-provision operating income and strengthens earnings power.
- Asset growth to R$80.6B with R$9.4B equity implies a tangible capital base supporting lending expansion without immediate need for dilution; capital adequacy and return on equity scenarios should be stress-tested against further NPL normalization.
- Quarterly NPL trajectory (especially >90 days) and composition (consumer vs corporate).
- Trend in Efficiency Ratio versus revenue growth - whether cost discipline can sustain the 45-47% range as volumes scale.
- Capital generation vs credit growth: how retained earnings and RWA changes affect leverage and P/TBV.
Inter & Co, Inc. (INTR) - Risk Factors
Valuation Analysis Inter & Co, Inc. (INTR) trades at $6.52 per share as of August 5, 2025, reflecting nearly a 60% year-to-date gain. Analysts have a consensus 'Buy' rating with a $10.00 price target as of the same date, implying roughly 53% upside from the current price. Recent operating performance supports revaluation considerations:- Q1 2025 gross revenue growth: +38% year-over-year.
- Q1 2025 net income growth: +31% year-over-year.
- Q2 2025 Return on Equity (ROE): 14%.
| Metric | Value |
|---|---|
| Share Price | $6.52 |
| Analyst Price Target (Consensus) | $10.00 |
| YTD Share Price Change | ~+60% |
| Q1 2025 Revenue Growth (YoY) | +38% |
| Q1 2025 Net Income Growth (YoY) | +31% |
| Q2 2025 ROE | 14% |
- Top-line acceleration: sustained revenue growth above 30% would justify premium multiples.
- Profitability expansion: continued net income growth and a steady ROE near or above mid-teens supports higher valuation.
- Analyst sentiment: the $10.00 consensus target and 'Buy' rating create a positive narrative; revisions matter.
- Share performance momentum: ~60% YTD run increases short-term expectations and multiple compression risk if growth slows.
| Category | Implication |
|---|---|
| Cash & Liquidity | Assess ability to fund growth initiatives without excessive dilution or debt. |
| Debt Levels | Evaluate maturities and interest burden relative to operating cash flow. |
| Share Buybacks/Dividends | Impact on EPS and ROE - watch management commentary for changes. |
- Execution risk: failure to sustain the 38% revenue growth and 31% net income expansion would pressure multiples.
- Margin compression: rising costs or pricing pressure could reduce net income growth despite revenue gains.
- Market sentiment reversal: high YTD appreciation (~60%) makes the stock sensitive to negative news or earnings misses.
- Macro & interest-rate risk: higher rates could compress valuation multiples and raise financing costs.
- Concentration risk: reliance on key products, customers, or geographies could create volatility in reported growth.
Inter & Co, Inc. (INTR) - Growth Opportunities
Inter & Co, Inc. (INTR) operates in a fast-evolving Brazilian financial-services market. Below are focused risk factors investors should weigh alongside growth prospects.- The company operates in the Brazilian financial sector, which is subject to economic fluctuations and regulatory changes - macro volatility (GDP, inflation) can compress margins and reduce credit demand.
- Currency exchange rate volatility between the Brazilian Real (BRL) and the US Dollar (USD) can materially impact reported results for ADR/shareholder value when translated for foreign investors.
- Competitive pressures from both traditional banks and agile fintech challengers may limit fee income growth and increase customer-acquisition costs.
- Operational risks related to technology infrastructure and cybersecurity threats can lead to outages, reputational damage, and remediation expenses.
- Exposure to credit risk due to expansion of the loan portfolio - rising default rates or concentration in higher-risk segments could require higher loan-loss provisions.
- Potential regulatory changes affecting financial services and digital banking operations (consumer protection, open banking rules, capital requirements) can alter product economics or require capital investments.
| Metric | Value (approx.) | Notes |
|---|---|---|
| Active customers | ~15-18 million | Scaled via digital accounts and marketplace cross-selling |
| Total deposits | BRL 20-30 billion | Core funding from retail deposits and demand accounts |
| Loan book | BRL 8-12 billion | Increasing consumer & SME exposure; higher risk concentration vs. deposits |
| Annual revenue | BRL 2-4 billion | Mix of net interest income, fees, and marketplace/service revenues |
| Net income / (loss) | Margin swings: small profit to modest loss (depends on provisioning) | Highly sensitive to credit provisions and FX translation |
| BRL/USD exchange rate (recent average) | ~4.8-5.2 | Impacts USD-reported metrics for ADR investors |
- Deposit mobility and low-cost funding: deeper retail penetration can fund loan growth but increases exposure if economic stress rises.
- Marketplace and fintech ecosystem: cross-sell generates fee revenue and reduces dependency on interest margins; yet regulatory shifts (e.g., commissions, data rules) can constrain monetization.
- SME and consumer lending expansion: enhances yield but requires vigilant underwriting and dynamic provisioning to limit credit losses.
- International investor sensitivity to BRL: appreciation/depreciation cycles create headline volatility in ADR prices beyond underlying operational performance.
- Tech and cyber resilience: investment in security and redundancy is necessary to protect customer trust; breaches would amplify regulatory and competitive damage.

Inter & Co, Inc. (INTR) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.