Valuation Multiplan Empreendimentos Imobiliarios S.A.
Stocks
MULT3
BRMULTACNOR5
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.62 BRL | +1.34% |
|
-2.22% | +5.03% |
| 05-20 | Squadra cuts stake in Brazil's Multiplan to 4.99% of common shares | RE |
| 05-11 | Brazil's MultiPlan signs MoU to sell stake in Park Shopping Barigui for 250 million reais | RE |
Company Valuation: Multiplan Empreendimentos Imobiliarios S.A.
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 | 14,158 | - | - |
| Change | - | 15.67% | 28.97% | -33.91% | 21.75% | 6.34% | - | - |
| Enterprise Value (EV) 1 | 13,336 | 12,829 | 18,632 | 15,210 | 17,983 | 18,018 | 17,415 | 16,763 |
| Change | - | -3.8% | 45.23% | -18.37% | 18.23% | 0.2% | -3.35% | -3.74% |
| P/E | 24.8x | 16.9x | 16.4x | 9.06x | 11.8x | 11.8x | 11.3x | 9.52x |
| PBR | 1.64x | - | 2.46x | 1.82x | 2.12x | 2.06x | 1.86x | 1.71x |
| PEG | - | 0.2x | 0.5x | 0.3x | -11.07x | 1.95x | 2.44x | 0.5x |
| Capitalization / Revenue | 8.61x | 7.14x | 8.15x | 4.3x | 4.86x | 5.15x | 5.17x | 4.98x |
| EV / Revenue | 10.4x | 7.14x | 9.18x | 5.98x | 6.57x | 6.56x | 6.36x | 5.89x |
| EV / EBITDA | 16.4x | 18.1x | 12.4x | 8.23x | 8.98x | 8.75x | 8.26x | 7.51x |
| EV / EBIT | 21.8x | 12x | 13.7x | 8.9x | 9.64x | 9.3x | 8.98x | 8.16x |
| EV / FCF | 85.8x | - | 20x | 18.5x | 14.2x | 22.1x | 10.1x | 9.67x |
| FCF Yield | 1.17% | - | 5.01% | 5.4% | 7.05% | 4.53% | 9.93% | 10.3% |
| Dividend per Share 2 | 0.4989 | - | - | - | - | 1.127 | 1.369 | 2.091 |
| Rate of return | 2.67% | - | - | - | - | 3.9% | 4.74% | 7.24% |
| EPS 2 | 0.7563 | 1.3 | 1.733 | 2.326 | 2.301 | 2.44 | 2.553 | 3.032 |
| Distribution rate | 66% | - | - | - | - | 46.2% | 53.6% | 69% |
| Net sales 1 | 1,288 | 1,798 | 2,030 | 2,545 | 2,739 | 2,748 | 2,740 | 2,844 |
| EBITDA 1 | 812.6 | 708.3 | 1,506 | 1,848 | 2,003 | 2,060 | 2,108 | 2,232 |
| EBIT 1 | 611.5 | 1,069 | 1,358 | 1,710 | 1,866 | 1,937 | 1,938 | 2,054 |
| Net income 1 | 453.1 | 769.3 | 1,020 | 1,341 | 1,141 | 1,233 | 1,306 | 1,540 |
| Net Debt 1 | 2,245 | - | 2,086 | 4,275 | 4,668 | 3,860 | 3,257 | 2,604 |
| Reference price 2 | 18.72 | 21.90 | 28.42 | 21.08 | 27.25 | 28.87 | 28.87 | 28.87 |
| Nbr of stocks (in thousands) | 592,477 | 585,816 | 582,219 | 518,764 | 488,602 | 490,408 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/8/24 | 2/6/25 | 2/5/26 | - | - | - |
1BRL in Million2BRL
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.83x | 6.56x | 8.75x | 3.9% | 2.74B | |
| 16.8x | 15.88x | 16.52x | 4.67% | 14.21B | |
| 59.83x | 17.81x | 30.41x | 0.15% | 7.91B | |
| 105.68x | 18x | 25.8x | 2.25% | 3.74B | |
| 15.65x | 5.99x | 7.96x | 12.73% | 2.67B | |
| 11.26x | 6.69x | 10.72x | 3.61% | 2.39B | |
| 19.73x | 14.69x | 22.2x | 2.65% | 1.8B | |
| 12.62x | 11.25x | 14.24x | 5.94% | 1.57B | |
| Average | 31.68x | 12.11x | 17.07x | 4.49% | 4.63B | |
| Weighted average by Cap. | 34.12x | 14.26x | 19.04x | 3.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MULT3 Stock
- Valuation Multiplan Empreendimentos Imobiliarios S.A.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
