The Ledger

INTRInter & Co, Inc.

Industry LatAm banks Updated 28 Sep 2026 Price 23 Oct 2026

If management hits its targets, one share in 12 months

BRL 36.28 → BRL 39.78

If management hits its targets

from IR material and Earnings Calls

What one share would be worth today and in 12, 24 and 36 months if the company does exactly what its management has promised, next to what a share costs now. Worked out from the targets management gave in its own results decks and earnings calls.

R$36 → R$40

Show the math

Price to book held where it is today, and book value compounded at the return on equity Inter last reported, less the 20% it pays out. Inter gives no forward ROE: its "Rule of 50" targets ROE plus revenue growth at about 50% for 2026-29, which says nothing about either alone, and the 30% ROE of its 60-30-30 plan no longer has a date. So the model holds ROE where it is, 13.8% (2025) to 16.3% (Q2 '26). Figures are nominal reais; a dollar holder of the Nasdaq shares also carries the real. Net debt is not subtracted, because deposits and the bank's notes are inside the book value. Each figure management gave as a range is taken at its middle.

0R$20R$40R$60Today (Oct 2026): R$36, the market priceR$36TodayOct 202612 months (Oct 2027): R$40 a share if management deliversR$4012 monthsOct 202724 months (Oct 2028): R$45 a share if management deliversR$4524 monthsOct 202836 months (Oct 2029): R$50 a share if management deliversR$5036 monthsOct 2029
SharesTodayIn 12 monthsOct 2027In 24 monthsOct 2028In 36 monthsOct 2029
Past pace: all sharesshares +0.1% a year as in 1H '26, from share-based pay; no convertibles, no warrantsR$36R$40442M shR$45442M shR$50443M sh
Show the math, step by step

How we got there: company value if the plan is delivered, minus debt, divided by all the shares, including the new ones they’d have to sell to pay for it.

  1. The multiple. Today's market value over equity attributable to owners of R$10,525m at 2026-06-30, about 1.1 times book, held unchanged in every year. It is the one figure that is not management's, and it cancels out of the later years by construction.
  2. The compounding. ROE of 13.8-16.3%, the ROE leg of the Q2 '26 deck's own Rule of 50 slide (2025 and the latest quarter), less the 20% payout the CEO calls "the trend going forward". Held for 2027-29 because no year is guided.
  3. The arithmetic. (equity value if delivered) ÷ shares. Today: R$36 × 441.5M shares is the market value, the Nasdaq price converted to reais. The share count grows from the 30 Jun 2026 count at the pace of the half before it; there are no convertibles and no warrants, so 0M shares are added.

Promises vs. what happened

13 claims · 8 decks

Every target management put in a slide deck, and whether they hit it, missed it, or quietly dropped it.

PromiseMade inWhat happened
Operating leverage in 2025Q4 '24efficiency 50.1% to 45.5%Held
NIM up every quarterQ3 '248.68% to 10.12%, one dipHeld
Argentina nextQ1 '25launchedHeld
Better asset quality in 2025Q4 '24cost of risk 4.8% to 5.3%Late
60M clients by 2027Q3 '2445.3M at Q2 '26; not shown since 1Q25Dropped
Efficiency ~30% by 2027Q3 '2442.1%; droppedDropped
ROE ~30% by 2027Q4 '2416.3%; replaced by the Rule of 50Dropped
Private payroll in profit by 4Q25Q3 '25chart never shown againDropped
Global clients keep growingQ1 '254.4M, then no more figuresDropped
Rule of 50, 2026-29Q2 '2648% in Q2 '26; openOpen
Payroll insurance 'soon'Q2 '26open; no date in the deckOpen
Fees from plans and adsQ2 '26open; ads launched Jun '26Open
Stable cost of riskQ3 '244.6% to 5.9%Missed

What they’re pitching

the headline page, deck by deck

The headline from each quarterly results deck over two years, so you can see what they want you to focus on, and when it changes.

Q3
'24
Q4
'24
Q1
'25
Q2
'25
Q3
'25
Q4
'25
Q1
'26
Q2
'26

60/30/30Off page one Q1 '25

Rule of 50Page one since Q2 '26

ROEOff page one Q4 '25

ClientsOff page one Q1 '25

GlobalFirst seen Q3 '24

PayrollFirst seen Q1 '25

EfficiencyOff page one Q1 '26

Asset qualityFirst seen Q3 '24

NIMFirst seen Q3 '24

on the headline page further in the deck not in the deck▲ onto page one▼ off page one● first mentionTap a mark for the quote.

The 60/30/30 five-year plan

Q3 '24 · further in the deck

“Our 5-year north star”

Deck 3Q24 Earnings Presentation · p. 8 ·

The 60/30/30 five-year plan

Q4 '24 · headline page

“Clients 60/30/30”

Deck 4Q24 Earnings Presentation · p. 3 ·

The 60/30/30 five-year plan

Q1 '25 · further in the deck

“Earnings Presentation | 1Q25 37 38MM 48.8% 12.9%”

Deck 1Q25 Earnings Presentation · p. 37 ·

Rule of 50

Q2 '26 · headline page

“Rule of 50 in action”

Deck 2Q26 Earnings Presentation · p. 1 ·

Compounding ROE

Q3 '24 · headline page

“R$260 million net income 11.9% ROE”

Deck 3Q24 Earnings Presentation · p. 3 ·

Compounding ROE

Q4 '24 · headline page

“11.7% ROE (2024)”

Deck 4Q24 Earnings Presentation · p. 3 ·

Compounding ROE

Q1 '25 · headline page

“R$287mm net income Excl. Minorities Interest 12.9% ROE Excl. Minorities Interest”

Deck 1Q25 Earnings Presentation · p. 4 ·

Compounding ROE

Q2 '25 · headline page

“R$315mm net income Excl. Minorities Interest 13.9% ROE Excl. Minorities Interest”

Deck 2Q25 Earnings Presentation · p. 4 ·

Compounding ROE

Q3 '25 · headline page

“R$336mm net income 14.2% ROE”

Deck 3Q25 Earnings Presentation · p. 4 ·

Compounding ROE

Q4 '25 · further in the deck

“Compounding profitability: surpassing the 15% ROE milestone 0.7% 2.7% 5.0% 8.2% 9.2% 9.8% 11.3% 12.5%12.9% 13.9%14.2% 15.1% 1.57%1.52%1.53%1.46%1.50%1.42%1.28%1.19%1.05%0.70%0.40%0.10%”

Deck 4Q25 Earnings Presentation · p. 27 ·

Compounding ROE

Q1 '26 · further in the deck

“Crossing the 15.5% ROE with momentum to go further”

Deck 1Q26 Earnings Presentation · p. 23 ·

Compounding ROE

Q2 '26 · further in the deck

“A track record of sustainable and compounding results ROTE”

Deck 2Q26 Earnings Presentation · p. 29 ·

Client growth

Q3 '24 · headline page

“EARNINGS PRESENTATION | 3Q24 3Q24 highlights 34.9 million clients”

Deck 3Q24 Earnings Presentation · p. 3 ·

Client growth

Q4 '24 · headline page

“36+ million clients 8.3% Pix market share (4Q24)”

Deck 4Q24 Earnings Presentation · p. 3 ·

Client growth

Q2 '25 · further in the deck

“Valuable connection with clients translates into brand power 40mm total clients in August 7th most powerful brand in Brazil1 1st bank brand among GenZ2”

Deck 2Q25 Earnings Presentation · p. 9 ·

Client growth

Q3 '25 · further in the deck

“Record growth in new active clients”

Deck 3Q25 Earnings Presentation · p. 12 ·

Client growth

Q4 '25 · further in the deck

“Fastest growing bank in Brazil”

Deck 4Q25 Earnings Presentation · p. 11 ·

Client growth

Q1 '26 · further in the deck

“Client growth fueling a stronger and more active base”

Deck 1Q26 Earnings Presentation · p. 9 ·

Client growth

Q2 '26 · further in the deck

“˜45MM Total Clients”

Deck 2Q26 Earnings Presentation · p. 11 ·

Global and US expansion

Q3 '24 · further in the deck

“Global: expanding our product offering in the US million”

Deck 3Q24 Earnings Presentation · p. 18 ·

Global and US expansion

Q4 '24 · further in the deck

“Global: replicating the success of our platform abroad 17”

Deck 4Q24 Earnings Presentation · p. 17 ·

Global and US expansion

Q1 '25 · further in the deck

“Succesfully expanding to US”

Deck 1Q25 Earnings Presentation · p. 20 ·

Global and US expansion

Q2 '25 · further in the deck

“Best-ever performance in global account deposits growth”

Deck 2Q25 Earnings Presentation · p. 16 ·

Global and US expansion

Q4 '25 · further in the deck

“Building the foundations for our global expansion”

Deck 4Q25 Earnings Presentation · p. 8 ·

Private payroll

Q1 '25 · further in the deck

“Credit: Successfully exploring new credit lines, highlighting Private Payroll”

Deck 1Q25 Earnings Presentation · p. 16 ·

Private payroll

Q2 '25 · further in the deck

“Credit strategy execution with positive results across the board”

Deck 2Q25 Earnings Presentation · p. 14 ·

Private payroll

Q3 '25 · further in the deck

“Strategic focus on Private Payroll loans and Credit Cards reshaping”

Deck 3Q25 Earnings Presentation · p. 14 ·

Private payroll

Q4 '25 · further in the deck

“Healthy & balanced growth in secured and unsecured credit”

Deck 4Q25 Earnings Presentation · p. 14 ·

Private payroll

Q2 '26 · further in the deck

“Private Payroll delivering strong growth 2.5%”

Deck 2Q26 Earnings Presentation · p. 15 ·

Efficiency and operating leverage

Q3 '24 · further in the deck

“Revenue growth higher than expenses’ through quarters”

Deck 3Q24 Earnings Presentation · p. 33 ·

Efficiency and operating leverage

Q4 '24 · further in the deck

“Revenue acceleration leading to stronger operating leverage”

Deck 4Q24 Earnings Presentation · p. 31 ·

Efficiency and operating leverage

Q2 '25 · further in the deck

“Delivering operational leverage”

Deck 2Q25 Earnings Presentation · p. 29 ·

Efficiency and operating leverage

Q3 '25 · headline page

“Earnings Presentation | 3Q25 4 1.2mm new active clients1 45.2% efficiency ratio”

Deck 3Q25 Earnings Presentation · p. 4 ·

Efficiency and operating leverage

Q4 '25 · headline page

“Earnings Presentation | 4Q25 4 1.1mm new active clients1 45.5% efficiency ratio 302 907 1,312 2023 2024 2025 30.4 36.1 43.1”

Deck 4Q25 Earnings Presentation · p. 4 ·

Efficiency and operating leverage

Q1 '26 · further in the deck

“Operating leverage in action with expenses growing well below revenues”

Deck 1Q26 Earnings Presentation · p. 22 ·

Efficiency and operating leverage

Q2 '26 · further in the deck

“Improvement since 3Q22”

Deck 2Q26 Earnings Presentation · p. 6 ·

Asset-quality framing

Q3 '24 · further in the deck

“Stable cost of risk and coverage ratio”

Deck 3Q24 Earnings Presentation · p. 25 ·

Asset-quality framing

Q4 '24 · further in the deck

“Stable cost of risk and robust coverage ratio”

Deck 4Q24 Earnings Presentation · p. 25 ·

Asset-quality framing

Q1 '25 · further in the deck

“Stable cost of risk and solid coverage ratio 4.0% 5.1% 5.6%5.5% 4.8%4.9%4.7%4.9%4.8%4.6% 2. 0 % 2. 5% 3. 0 % 3. 5% 4. 0% 4. 5% 5. 0 % 5. 5% 6. 0% 6. 5% 7. 0 % 4Q221Q 232Q233Q234Q231Q 242Q243Q244Q241Q 25 27”

Deck 1Q25 Earnings Presentation · p. 27 ·

Asset-quality framing

Q2 '25 · further in the deck

“Resilient cost of risk and stable coverage ratio 5.1% 5.6%5.5% 4.8%4.9%4.7%4.9%4.8%4.6%5.0% 0. 0% 1. 0 % 2. 0 % 3. 0 % 4. 0% 5. 0 % 6. 0% 7. 0 % 8. 0% 1Q 232Q233Q234Q231Q 242Q243Q244Q241Q 252Q25”

Deck 2Q25 Earnings Presentation · p. 22 ·

Asset-quality framing

Q3 '25 · further in the deck

“Resilient cost of risk with stable coverage levels”

Deck 3Q25 Earnings Presentation · p. 21 ·

Asset-quality framing

Q4 '25 · further in the deck

“Asset Quality with sustained strength over the last quarters 1.52%1.52%1.65%1.65% 1.23%1.21% 1.52%1.46%1.62% 1.51%1.55%1.67% 1.87%1.85%1.66%1.60%1.65%1.95% 0.”

Deck 4Q25 Earnings Presentation · p. 19 ·

Asset-quality framing

Q1 '26 · further in the deck

“Sound asset quality amid fast portfolio growth”

Deck 1Q26 Earnings Presentation · p. 15 ·

Asset-quality framing

Q2 '26 · further in the deck

“Sound asset quality amid fast portfolio growth”

Deck 2Q26 Earnings Presentation · p. 23 ·

NIM framing

Q3 '24 · further in the deck

“EARNINGS PRESENTATION | 3Q24 4th consecutive quarter with NIM improvement”

Deck 3Q24 Earnings Presentation · p. 30 ·

NIM framing

Q4 '24 · further in the deck

“Sequential improvements in NIM”

Deck 4Q24 Earnings Presentation · p. 30 ·

NIM framing

Q1 '25 · further in the deck

“Sequential improvements in NIM”

Deck 1Q25 Earnings Presentation · p. 32 ·

NIM framing

Q2 '25 · further in the deck

“Delivering sequential NIM growth despite external headwinds”

Deck 2Q25 Earnings Presentation · p. 27 ·

NIM framing

Q3 '25 · further in the deck

“Consistent NIM growth across quarters”

Deck 3Q25 Earnings Presentation · p. 26 ·

NIM framing

Q4 '25 · further in the deck

“Strong & sustained NIM growth over consecutive quarters”

Deck 4Q25 Earnings Presentation · p. 24 ·

NIM framing

Q1 '26 · further in the deck

“NIM resilience reflecting our pricing power”

Deck 1Q26 Earnings Presentation · p. 20 ·

NIM framing

Q2 '26 · further in the deck

“NIM growth reflecting our execution capability”

Deck 2Q26 Earnings Presentation · p. 21 ·

What they keep talking about · 11

The themes that show up deck after deck, and the ones that disappear.

60/30/30
A tracker slide in 3Q24 and 4Q24 and the 4Q24 headline; last seen on the 1Q25 closing slide, then gone with no word on whether it stands.
Rule of 50
New in 2Q26 on the cover, the highlights and the first CEO slide: ROE plus revenue growth at ~50% to 2029, met at 48%.
ROE
On the highlights slide of every deck, and up every quarter from 11.9% to 16.3%.
Clients
On page one in 3Q24 and 4Q24; 45.3M by 2Q26, about 1.5M a quarter against the 2.5M the 60M target needs.
Global
Client and deposit counts through 2Q25, a US bank-licence timeline in 4Q25, then no Global slide at all.
Payroll
From R$197M in 1Q25 to R$2.8B by 2Q26, with its own asset-quality slide and a promise of insurance 'soon'.
Efficiency
Headline in 3Q25 and 4Q25 as the ratio fell to 45.5%, on an IOC-adjusted definition from 2Q25.
Asset quality
'Stable' through 1Q25, 'resilient' in 2Q25-3Q25, then 'sound ... amid fast portfolio growth' as cost of risk went 4.6% to 5.9%.
NIM
Up every quarter on the 1Q25 definition but one; that quarter the title changed from growth to resilience.
New
2Q26: the Rule of 50, an 'expanded' loan book with private securities, ROTE, a cost of risk excluding private payroll.
Quiet
The 60/30/30 tracker, global clients and deposits, and the Shopping GMV and loyalty slides all stopped.
Every quarterly report we’ve saved · 9

The press releases and shareholder letters behind this page.

Archived as text; the links open the copies filed on EDGAR or the investor-relations site.

What analysts asked them

8 calls · Q3 24 – Q2 26

The last eight earnings calls: what analysts kept asking about, which questions got dodged, and how much the CEO did the talking.

Share of questions by topic, call by call. A topic that suddenly dominates is usually the problem. The last row is how much of the answering the CEO did, rather than the CFO or others.

Share of questions about…Q3 24Q4 24Q1 25Q2 25Q3 25Q4 25Q1 26Q2 26
Demand & customers10%10%11%18%··8%·
Growth & sales30%33%15%18%22%17%15%25%
Pricing & margins15%14%11%18%11%33%46%12%
Guidance & outlook25%19%7%18%17%·15%12%
Capital & financing45%38%11%18%·17%23%38%
Competition·5%·9%6%···
Products & technology15%·19%18%22%33%8%12%
Macro & regulation5%·4%9%6%··38%
Other40%48%59%55%50%50%31%38%
Questions20212711186138
How much the CEO talked60%36%25%20%30%25%32%32%

Who’s in charge, who’s selling

read from the filings · 5 Oct 2026

Shareholder votes against the board and pay, plus which executives have been selling their own shares.

  1. Tier 1 · worsening

    The chairman's son was paid 53% of all officer pay

    R$48.2M for 2025 out of R$102M for all directors and officers; the 20-F says 53% of officer pay went to 'an officer who is a relative of our controlling shareholder'. The committee that reviews it includes the chairman and his daughter, because a controlled company may opt out of Nasdaq's independent-committee rule. The 2026 meeting raised the pay budget 45% to US$29.9M, and the 6-K gives no vote count.

  2. Tier 2 · stable

    One family holds 78% of the votes on 26% of the capital

    Costellis holds every ten-vote Class B share, with a right to keep its proportion if Class A shares are issued; no sunset was found. Four of ten directors are not independent, the whole board stands every two years, and every resolution passes on the family's votes alone.

  3. Tier 2 · stable

    The bank lends to the chairman's other companies

    R$274.7M of receivables deals outstanding at end-2025 with four companies the controlling shareholder controls: Atlético Mineiro's football company (R$78.1M), MRV (R$76.9M), Conedi (R$73.5M) and the Arena Vencer stadium company (R$46.2M), about 2.7% of equity.

  4. Tier 2 · worsening

    The plan lost its date and the yardsticks changed

    60-30-30 by 2027 became a dateless 'North Star' beside a Rule of 50 that a 16% ROE meets. NIM, cost of risk, the efficiency ratio and the loan book were all redefined in twelve months, and the card write-off moved from 360 to 330 days, while all-in cost of risk rose from 4.6% to 5.9%.

  5. Tier 3 · stable

    Small insider sales, no purchases, no vote counts

    Form 144 notices for $2.2M by six officers and a director in 2025-26, none by the family; no Form 4 and no purchase since reporting began. Three directors filed their Forms 3 five to seven weeks late.

Where shareholders voted no

At each annual meeting shareholders vote on who sits on the board, what the executives are paid and whether the company may create more shares. These are the votes that drew the most "no"s at the last two meetings: the shares voted against (or withheld) each year, then what share of all votes cast that was. Under each one, what the vote was about and what a no means.

20252026Share 2026
Re-elect all ten directorsA board seat. Shareholders vote to keep this person on the board, the group that hires, pays and can fire the CEO. A no, or a withheld vote, says they want this director out, often because of the committee they sit on or a decision they signed off.not uppassed, no countnot filed
Directors' and officers' pay budgetBoard pay. How much the directors themselves are paid for sitting on the board.US$20.56M, no countUS$29.9M, no countnot filed
Elect James Drummond AllenA board seat.passed, no countnot upnot filed
Amend the articlesChanging the company's rulebook. An amendment to the charter, articles or by-laws, the documents that set out shareholders' rights and how the board is run.passed, no countpassed, no countnot filed

Insiders who sold the most stock

Reported sales by executives and directors, biggest first.

Forms 144, Mar '25-Feb '26SoldNote
Santiago Stel, CFO$930Kthree notices, 123,191 shares
Marco Martins, chief legal officer$731K89,000 shares in Aug '25
Ana Luiza Forattini, officer$200K34,537 shares in Mar '25