Valuation Multiplan Empreendimentos Imobiliarios S.A.

Stocks

Market Closed - Sao Paulo 16:05:50 2026-08-14 EDT			5-day change	1st Jan Change
26.73 ^BRL	-5.35%		-3.81%	-1.91%

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	13,126	-	-
Change	-	15.67%	28.97%	-33.91%	21.75%	-1.42%	-	-
Enterprise Value (EV) ¹	13,336	12,829	18,632	15,210	17,983	17,050	16,658	16,265
Change	-	-3.8%	45.23%	-18.37%	18.23%	-5.19%	-2.3%	-2.36%
P/E	24.8x	16.9x	16.4x	9.06x	11.8x	10.2x	9.97x	8.08x
PBR	1.64x	-	2.46x	1.82x	2.12x	1.85x	1.71x	1.58x
PEG	-	0.2x	0.5x	0.3x	-11.07x	0.7x	4.5x	0.3x
Capitalization / Revenue	8.61x	7.14x	8.15x	4.3x	4.86x	4.72x	4.72x	4.52x
EV / Revenue	10.4x	7.14x	9.18x	5.98x	6.57x	6.13x	5.99x	5.6x
EV / EBITDA	16.4x	18.1x	12.4x	8.23x	8.98x	8.09x	7.86x	7.17x
EV / EBIT	21.8x	12x	13.7x	8.9x	9.64x	7.97x	8.5x	7.78x
EV / FCF	85.8x	-	20x	18.5x	14.2x	14.6x	9.25x	8.55x
FCF Yield	1.17%	-	5.01%	5.4%	7.05%	6.87%	10.8%	11.7%
Dividend per Share ²	0.4989	-	-	-	-	1.025	1.531	2.334
Rate of return	2.67%	-	-	-	-	3.83%	5.73%	8.73%
EPS ²	0.7563	1.3	1.733	2.326	2.301	2.622	2.68	3.306
Distribution rate	66%	-	-	-	-	39.1%	57.1%	70.6%
Net sales ¹	1,288	1,798	2,030	2,545	2,739	2,781	2,782	2,905
EBITDA ¹	812.6	708.3	1,506	1,848	2,003	2,107	2,118	2,269
EBIT ¹	611.5	1,069	1,358	1,710	1,866	2,138	1,959	2,091
Net income ¹	453.1	769.3	1,020	1,341	1,141	1,234	1,295	1,539
Net Debt ¹	2,245	-	2,086	4,275	4,668	3,924	3,532	3,139
Reference price ²	18.72	21.90	28.42	21.08	27.25	26.73	26.73	26.73
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.($)
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	10.2x	6.13x	8.09x	3.83%	2.51B
SCENTRE GROUP	16.15x	15.53x	16.14x	4.86%	13.96B
PLAZA S.A.	18.56x	14.42x	17.61x	1.34%	9.52B
THE PHOENIX MILLS LIMITED	54.38x	16.25x	27.75x	0.17%	7.17B
PARQUE ARAUCO S.A.	25.35x	12.39x	17.35x	1.42%	4.26B
CURBLINE PROPERTIES CORP.	131.48x	16x	23.58x	2.24%	3.48B
ALLOS S.A.	13.95x	5.62x	7.59x	13.62%	2.46B
VINCOM RETAIL	9.93x	5.6x	8.95x	2.09%	2.08B
ATRIUM LJUNGBERG AB	18.8x	14.42x	21.79x	2.78%	1.74B
Average	33.20x	11.82x	16.54x	3.59%	5.24B
Weighted average by Cap.	31.18x	13.67x	17.88x	3.14%