Company Valuation: Empresa Constructora Moller y Pérez Cotapos S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 82,675 35,764 24,290 33,081 44,446 94,229
Change - -56.74% -32.08% 36.19% 34.36% 112.01%
Enterprise Value (EV) 1 317,052 250,441 304,137 298,681 244,079 260,389
Change - -21.01% 21.44% -1.79% -18.28% 6.68%
P/E 27.3x 4.94x -11.9x 34.5x 14.8x 41.7x
PBR 1.04x 0.42x 0.29x 0.4x 0.48x 1.07x
PEG - 0x 0x -0x 0x -1.7x
Capitalization / Revenue 0.59x 0.26x 0.3x 0.21x 0.34x 0.77x
EV / Revenue 2.26x 1.83x 3.7x 1.92x 1.87x 2.13x
EV / EBITDA 58.7x 70.5x -92x 37.1x -70.4x -65.3x
EV / EBIT 62.6x 77.6x -84.4x 38.4x -66x -62.6x
EV / FCF -30.8x 8.4x -3.32x 14.3x 4.41x 4.55x
FCF Yield -3.25% 11.9% -30.1% 7% 22.7% 22%
Dividend per Share 2 4.394 10.49 - 1.179 2.884 -
Rate of return 1.1% 6.07% - 0.74% 1.65% -
EPS 2 14.65 34.96 -9.884 4.639 11.8 8.891
Distribution rate 30% 30% - 25.4% 24.4% -
Net sales 1 140,581 137,166 82,285 155,511 130,364 122,168
EBITDA 1 5,404 3,552 -3,306 8,050 -3,465 -3,990
EBIT 1 5,066 3,226 -3,603 7,785 -3,698 -4,161
Net income 1 3,030 7,233 -2,045 959.7 2,441 2,641
Net Debt 1 234,377 214,677 279,847 265,600 199,633 166,160
Reference price 2 399.62 172.87 117.41 159.90 175.00 371.00
Nbr of stocks (in thousands) 206,884 206,884 206,884 206,884 253,976 253,988
Announcement Date 3/24/21 3/23/22 3/29/23 3/27/24 3/26/25 3/28/26
1CLP in Million2CLP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 120M
6.27x0.29x3.37x7.32% 1.88B
8.75x2.04x8.37x1.63% 474M
-20.08x0.62x5.54x-.--% 471M
6.74x0.56x2.93x11.84% 435M
18.18x0.39x9.66x4.6% 387M
Average 3.97x 0.78x 5.97x 5.08% 627.62M
Weighted average by Cap. 4.51x 0.60x 4.91x 5.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. MOLLER Stock
  4. Valuation Empresa Constructora Moller y Pérez Cotapos S.A.