Valuation Multiplan Empreendimentos Imobiliarios S.A.

Stocks

Market Closed - Sao Paulo 00:05:33 02/09/2026 +04			5-day change	1st Jan Change
28.35 ^BRL	+1.54%		+3.02%	+4.04%

08-12	Multiplan Empreendimentos Imobiliários S.A., Q2 2026 Earnings Call, Jul 31, 2026
07-31	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	13,921	-	-
Change	-	15.67%	28.97%	-33.91%	21.75%	4.56%	-	-
Enterprise Value (EV) ¹	13,336	12,829	18,632	15,210	17,983	17,845	17,453	17,060
Change	-	-3.8%	45.23%	-18.37%	18.23%	-0.76%	-2.2%	-2.25%
P/E	24.8x	16.9x	16.4x	9.06x	11.8x	11.1x	10.6x	8.57x
PBR	1.64x	-	2.46x	1.82x	2.12x	1.97x	1.81x	1.68x
PEG	-	0.2x	0.5x	0.3x	-11.07x	1x	2.09x	0.4x
Capitalization / Revenue	8.61x	7.14x	8.15x	4.3x	4.86x	5.02x	5.04x	4.79x
EV / Revenue	10.4x	7.14x	9.18x	5.98x	6.57x	6.44x	6.32x	5.87x
EV / EBITDA	16.4x	18.1x	12.4x	8.23x	8.98x	8.48x	8.25x	7.52x
EV / EBIT	21.8x	12x	13.7x	8.9x	9.64x	8.35x	8.93x	8.16x
EV / FCF	85.8x	-	20x	18.5x	14.2x	15.2x	9.7x	8.97x
FCF Yield	1.17%	-	5.01%	5.4%	7.05%	6.57%	10.3%	11.1%
Dividend per Share ²	0.4989	-	-	-	-	1.037	1.578	2.334
Rate of return	2.67%	-	-	-	-	3.66%	5.56%	8.23%
EPS ²	0.7563	1.3	1.733	2.326	2.301	2.554	2.684	3.306
Distribution rate	66%	-	-	-	-	40.6%	58.8%	70.6%
Net sales ¹	1,288	1,798	2,030	2,545	2,739	2,773	2,762	2,905
EBITDA ¹	812.6	708.3	1,506	1,848	2,003	2,106	2,115	2,269
EBIT ¹	611.5	1,069	1,358	1,710	1,866	2,138	1,955	2,091
Net income ¹	453.1	769.3	1,020	1,341	1,141	1,214	1,303	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	28.35	28.35	28.35
Nbr of stocks (in thousands)	592,477	585,816	582,219	518,764	488,602	491,047	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	06/02/25	05/02/26	-	-	-

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.	11.1x	6.44x	8.48x	3.66%	2.7B
SCENTRE GROUP	13.45x	15.12x	15.71x	5.14%	13.38B
PLAZA S.A.	18.89x	14.7x	18.04x	1.31%	9.45B
THE PHOENIX MILLS LIMITED	53.56x	16.02x	27.35x	0.17%	7.11B
PARQUE ARAUCO S.A.	25.61x	12.18x	17.01x	1.43%	4.14B
CURBLINE PROPERTIES CORP.	128.65x	15.61x	23.68x	2.29%	3.4B
ALLOS S.A.	14.63x	5.89x	7.95x	12.81%	2.65B
VINCOM RETAIL	9.59x	6.71x	10.88x	1.92%	2.27B
Average	34.44x	11.58x	16.14x	3.59%	5.64B
Weighted average by Cap.	30.45x	13.45x	17.62x	3.2%