Valuation Multiplan Empreendimentos Imobiliarios S.A.

Stocks

Market Closed - Sao Paulo 01:35:30 19/09/2026 am IST			5-day change	1st Jan Change
30.65 ^BRL	+3.06%		+1.93%	+12.48%

12/08	Multiplan Empreendimentos Imobiliários S.A., Q2 2026 Earnings Call, Jul 31, 2026
31/07	Multiplan Empreendimentos Imobiliários S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,091	12,829	16,547	10,936	13,314	15,051	-	-
Change	-	15.67%	28.97%	-33.91%	21.75%	13.04%	-	-
Enterprise Value (EV) ¹	13,336	12,829	18,632	15,210	17,983	18,916	18,598	18,176
Change	-	-3.8%	45.23%	-18.37%	18.23%	5.19%	-1.68%	-2.27%
P/E	24.8x	16.9x	16.4x	9.06x	11.8x	11.7x	11.6x	9.3x
PBR	1.64x	-	2.46x	1.82x	2.12x	2.12x	1.96x	1.78x
PEG	-	0.2x	0.5x	0.3x	-11.07x	0.8x	15.49x	0.4x
Capitalization / Revenue	8.61x	7.14x	8.15x	4.3x	4.86x	5.22x	5.43x	5.17x
EV / Revenue	10.4x	7.14x	9.18x	5.98x	6.57x	6.56x	6.71x	6.24x
EV / EBITDA	16.4x	18.1x	12.4x	8.23x	8.98x	8.84x	8.75x	7.95x
EV / EBIT	21.8x	12x	13.7x	8.9x	9.64x	8.71x	9.5x	8.69x
EV / FCF	85.8x	-	20x	18.5x	14.2x	20.5x	10.1x	9.6x
FCF Yield	1.17%	-	5.01%	5.4%	7.05%	4.87%	9.88%	10.4%
Dividend per Share ²	0.4989	-	-	-	-	1.154	1.634	2.228
Rate of return	2.67%	-	-	-	-	3.77%	5.33%	7.27%
EPS ²	0.7563	1.3	1.733	2.326	2.301	2.629	2.648	3.294
Distribution rate	66%	-	-	-	-	43.9%	61.7%	67.6%
Net sales ¹	1,288	1,798	2,030	2,545	2,739	2,883	2,772	2,914
EBITDA ¹	812.6	708.3	1,506	1,848	2,003	2,139	2,126	2,287
EBIT ¹	611.5	1,069	1,358	1,710	1,866	2,172	1,957	2,091
Net income ¹	453.1	769.3	1,020	1,341	1,141	1,321	1,288	1,521
Net Debt ¹	2,245	-	2,086	4,275	4,668	3,865	3,548	3,125
Reference price ²	18.72	21.90	28.42	21.08	27.25	30.65	30.65	30.65
Nbr of stocks (in thousands)	5,92,477	5,85,816	5,82,219	5,18,764	4,88,602	4,91,047	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	06/02/25	05/02/26	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.66x	6.56x	8.84x	3.77%	291.37Cr
SCENTRE GROUP	12.92x	14.77x	15.35x	5.35%	1.28TCr
PLAZA S.A.	18.24x	14.26x	17.5x	1.36%	889.39Cr
THE PHOENIX MILLS LIMITED	46.36x	14.67x	24.2x	0.15%	699.64Cr
PARQUE ARAUCO S.A.	25.29x	12.07x	16.85x	1.45%	398.63Cr
CURBLINE PROPERTIES CORP.	123.17x	15.17x	22.59x	2.39%	325.9Cr
ALLOS S.A.	14.86x	6.13x	8.31x	12.15%	279.51Cr
VINCOM RETAIL	9.69x	6.4x	10.64x	1.96%	222.66Cr
Average	32.77x	11.25x	15.53x	3.57%	548.03Cr
Weighted average by Cap.	28.53x	12.91x	16.75x	3.29%