Valuation Multiplan Empreendimentos Imobiliarios S.A.

Stocks

Market Closed - Sao Paulo 16:04:00 2026-09-25 EDT			5-day change	1st Jan Change
31.10 ^BRL	-1.18%		+1.47%	+14.13%

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	15,272	-	-
Change	-	15.67%	28.97%	-33.91%	21.75%	14.7%	-	-
Enterprise Value (EV) ¹	13,336	12,829	18,632	15,210	17,983	19,137	18,819	18,397
Change	-	-3.8%	45.23%	-18.37%	18.23%	6.42%	-1.66%	-2.25%
P/E	24.8x	16.9x	16.4x	9.06x	11.8x	11.8x	11.7x	9.44x
PBR	1.64x	-	2.46x	1.82x	2.12x	2.15x	1.99x	1.81x
PEG	-	0.2x	0.5x	0.3x	-11.07x	0.8x	15.63x	0.4x
Capitalization / Revenue	8.61x	7.14x	8.15x	4.3x	4.86x	5.3x	5.51x	5.24x
EV / Revenue	10.4x	7.14x	9.18x	5.98x	6.57x	6.64x	6.79x	6.31x
EV / EBITDA	16.4x	18.1x	12.4x	8.23x	8.98x	8.95x	8.85x	8.05x
EV / EBIT	21.8x	12x	13.7x	8.9x	9.64x	8.81x	9.61x	8.8x
EV / FCF	85.8x	-	20x	18.5x	14.2x	20.8x	10.2x	9.72x
FCF Yield	1.17%	-	5.01%	5.4%	7.05%	4.81%	9.76%	10.3%
Dividend per Share ²	0.4989	-	-	-	-	1.154	1.634	2.228
Rate of return	2.67%	-	-	-	-	3.71%	5.25%	7.16%
EPS ²	0.7563	1.3	1.733	2.326	2.301	2.629	2.648	3.294
Distribution rate	66%	-	-	-	-	43.9%	61.7%	67.6%
Net sales ¹	1,288	1,798	2,030	2,545	2,739	2,883	2,772	2,914
EBITDA ¹	812.6	708.3	1,506	1,848	2,003	2,139	2,126	2,287
EBIT ¹	611.5	1,069	1,358	1,710	1,866	2,172	1,957	2,091
Net income ¹	453.1	769.3	1,020	1,341	1,141	1,321	1,288	1,521
Net Debt ¹	2,245	-	2,086	4,275	4,668	3,865	3,548	3,125
Reference price ²	18.72	21.90	28.42	21.08	27.25	31.10	31.10	31.10
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.	11.83x	6.64x	8.95x	3.71%	2.94B
SCENTRE GROUP	12.7x	14.62x	15.19x	5.44%	12.4B
PLAZA S.A.	17.03x	13.45x	16.5x	1.46%	8.24B
THE PHOENIX MILLS LIMITED	48.73x	15.37x	25.35x	0.14%	7.36B
PARQUE ARAUCO S.A.	24.39x	11.76x	16.42x	1.5%	3.81B
ALLOS S.A.	14.91x	6.15x	8.33x	12.1%	2.79B
VINCOM RETAIL	9.31x	6.16x	10.24x	2.04%	2.14B
Average	19.84x	10.59x	14.43x	3.77%	5.67B
Weighted average by Cap.	21.32x	12.60x	16.25x	3.41%