Valuation Multiplan Empreendimentos Imobiliários S.A. OTC Markets

Stocks

Market Closed - OTC Markets 11:35:43 2026-10-06 EDT			5-day change	1st Jan Change
15.43 ^USD	+28.58%		0.00%	+54.30%

08-11	Multiplan Empreendimentos Imobiliários S.A., Q2 2026 Earnings Call, Jul 31, 2026
07-30	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	18,316	-	-
Change	-	15.67%	28.97%	-33.91%	21.75%	37.57%	-	-
Enterprise Value (EV) ¹	13,336	12,829	18,632	15,210	17,983	22,154	21,853	21,428
Change	-	-3.8%	45.23%	-18.37%	18.23%	23.2%	-1.36%	-1.95%
P/E	24.8x	16.9x	16.4x	9.06x	11.8x	14.2x	14.1x	11.3x
PBR	1.64x	-	2.46x	1.82x	2.12x	2.58x	2.38x	2.17x
PEG	-	0.2x	0.5x	0.3x	-11.07x	1x	18.83x	0.5x
Capitalization / Revenue	8.61x	7.14x	8.15x	4.3x	4.86x	6.3x	6.6x	6.28x
EV / Revenue	10.4x	7.14x	9.18x	5.98x	6.57x	7.62x	7.88x	7.35x
EV / EBITDA	16.4x	18.1x	12.4x	8.23x	8.98x	10.2x	10.3x	9.42x
EV / EBIT	21.8x	12x	13.7x	8.9x	9.64x	10.1x	11.2x	10.2x
EV / FCF	85.8x	-	20x	18.5x	14.2x	24.1x	11.9x	11.3x
FCF Yield	1.17%	-	5.01%	5.4%	7.05%	4.16%	8.41%	8.83%
Dividend per Share ²	0.4989	-	-	-	-	1.06	1.661	2.04
Rate of return	2.67%	-	-	-	-	2.84%	4.45%	5.47%
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	2,907	2,773	2,916
EBITDA ¹	812.6	708.3	1,506	1,848	2,003	2,178	2,120	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	3,838	3,537	3,112
Reference price ²	18.72	21.90	28.42	21.08	27.25	37.30	37.30	37.30
Nbr of stocks (in thousands)	592,477	585,816	582,219	518,764	488,602	491,047	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/6/25	2/5/26	-	-	-

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.($)
VINGROUP	58.12x	-	-	-	62.26B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.58B
CHINA RESOURCES LAND LIMITED	8.48x	1.49x	8.31x	4.17%	28.22B
MITSUBISHI ESTATE CO., LTD.	18.13x	3.98x	16.02x	1.35%	27.97B
EMAAR PROPERTIES	5.67x	0.75x	1.55x	8.73%	27.58B
MITSUI FUDOSAN CO., LTD.	13.88x	3.09x	14.79x	2.52%	25.59B
CK ASSET HOLDINGS LIMITED	9.88x	1.93x	7.95x	4.25%	19.85B
VINHOMES	8.18x	2.92x	6.81x	-.--%	19.35B
ALPHA DHABI HOLDING	7.52x	0.83x	3.03x	2.97%	19.24B
Average	15.82x	2.42x	8.71x	3.48%	29.96B
Weighted average by Cap.	21.77x	2.59x	9.15x	3.64%