Valuation Multiplan Empreendimentos Imobiliarios S.A.

Stocks

Market Closed - Sao Paulo 01:35:30 24/10/2026 am IST			5-day change	1st Jan Change
37.53 ^BRL	+2.18%		+0.86%	+37.72%

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	18,036	-	-
Change	-	15.67%	28.97%	-33.91%	21.75%	35.46%	-	-
Enterprise Value (EV) ¹	13,336	12,829	18,632	15,210	17,983	21,869	21,603	21,230
Change	-	-3.8%	45.23%	-18.37%	18.23%	21.61%	-1.22%	-1.73%
P/E	24.8x	16.9x	16.4x	9.06x	11.8x	14x	13.9x	11.1x
PBR	1.64x	-	2.46x	1.82x	2.12x	2.54x	2.35x	2.14x
PEG	-	0.2x	0.5x	0.3x	-11.07x	1x	18.57x	0.5x
Capitalization / Revenue	8.61x	7.14x	8.15x	4.3x	4.86x	6.12x	6.51x	6.18x
EV / Revenue	10.4x	7.14x	9.18x	5.98x	6.57x	7.42x	7.79x	7.27x
EV / EBITDA	16.4x	18.1x	12.4x	8.23x	8.98x	9.9x	10.2x	9.33x
EV / EBIT	21.8x	12x	13.7x	8.9x	9.64x	9.97x	11x	10.1x
EV / FCF	85.8x	-	20x	18.5x	14.2x	23.7x	11.8x	11.2x
FCF Yield	1.17%	-	5.01%	5.4%	7.05%	4.21%	8.5%	8.92%
Dividend per Share ²	0.4989	-	-	-	-	1.06	1.661	2.04
Rate of return	2.67%	-	-	-	-	2.89%	4.52%	5.55%
EPS ²	0.7563	1.3	1.733	2.326	2.301	2.629	2.648	3.294
Distribution rate	66%	-	-	-	-	40.3%	62.7%	61.9%
Net sales ¹	1,288	1,798	2,030	2,545	2,739	2,947	2,771	2,918
EBITDA ¹	812.6	708.3	1,506	1,848	2,003	2,209	2,117	2,276
EBIT ¹	611.5	1,069	1,358	1,710	1,866	2,194	1,958	2,093
Net income ¹	453.1	769.3	1,020	1,341	1,141	1,320	1,292	1,525
Net Debt ¹	2,245	-	2,086	4,275	4,668	3,833	3,567	3,194
Reference price ²	18.72	21.90	28.42	21.08	27.25	36.73	36.73	36.73
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	13.97x	7.53x	10.04x	2.89%	357.63Cr
VINGROUP	62.96x	-	-	-	6.76TCr
SUN HUNG KAI PROPERTIES LIMITED	12.14x	4.28x	10.97x	3.97%	3.85TCr
MITSUBISHI ESTATE CO., LTD.	18.65x	4.05x	16.27x	1.31%	2.89TCr
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	2.74TCr
CHINA RESOURCES LAND LIMITED	8.03x	1.47x	8.23x	4.41%	2.68TCr
MITSUI FUDOSAN CO., LTD.	14.3x	3.13x	15x	2.44%	2.65TCr
CK ASSET HOLDINGS LIMITED	9.78x	1.91x	7.86x	4.29%	1.97TCr
VINHOMES	8.59x	3.04x	7.1x	-.--%	2.03TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.25x	6.44x	16.93x	1.64%	1.91TCr
Average	16.73x	3.62x	10.44x	3.31%	2.78TCr
Weighted average by Cap.	24.00x	3.19x	10.49x	3.51%