Valuation Multiplan Empreendimentos Imobiliarios S.A.

Stocks

Market Closed - Sao Paulo 00:05:43 05/09/2026 +04			5-day change	1st Jan Change
30.18 ^BRL	-0.56%		+8.09%	+10.75%

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	14,820	-	-
Change	-	15.67%	28.97%	-33.91%	21.75%	11.31%	-	-
Enterprise Value (EV) ¹	13,336	12,829	18,632	15,210	17,983	18,713	18,377	17,955
Change	-	-3.8%	45.23%	-18.37%	18.23%	4.06%	-1.79%	-2.3%
P/E	24.8x	16.9x	16.4x	9.06x	11.8x	12x	11.4x	9.13x
PBR	1.64x	-	2.46x	1.82x	2.12x	2.09x	1.93x	1.76x
PEG	-	0.2x	0.5x	0.3x	-11.07x	1.24x	2.29x	0.4x
Capitalization / Revenue	8.61x	7.14x	8.15x	4.3x	4.86x	5.38x	5.34x	5.07x
EV / Revenue	10.4x	7.14x	9.18x	5.98x	6.57x	6.8x	6.62x	6.15x
EV / EBITDA	16.4x	18.1x	12.4x	8.23x	8.98x	8.93x	8.66x	7.88x
EV / EBIT	21.8x	12x	13.7x	8.9x	9.64x	8.69x	9.38x	8.56x
EV / FCF	85.8x	-	20x	18.5x	14.2x	16x	10.2x	9.44x
FCF Yield	1.17%	-	5.01%	5.4%	7.05%	6.26%	9.79%	10.6%
Dividend per Share ²	0.4989	-	-	-	-	1.041	1.584	2.221
Rate of return	2.67%	-	-	-	-	3.45%	5.25%	7.36%
EPS ²	0.7563	1.3	1.733	2.326	2.301	2.525	2.65	3.305
Distribution rate	66%	-	-	-	-	41.2%	59.8%	67.2%
Net sales ¹	1,288	1,798	2,030	2,545	2,739	2,754	2,775	2,922
EBITDA ¹	812.6	708.3	1,506	1,848	2,003	2,096	2,122	2,279
EBIT ¹	611.5	1,069	1,358	1,710	1,866	2,153	1,960	2,096
Net income ¹	453.1	769.3	1,020	1,341	1,141	1,268	1,289	1,525
Net Debt ¹	2,245	-	2,086	4,275	4,668	3,893	3,558	3,136
Reference price ²	18.72	21.90	28.42	21.08	27.25	30.18	30.18	30.18
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.95x	6.8x	8.93x	3.45%	2.89B
SCENTRE GROUP	13.37x	15.07x	15.66x	5.17%	13.42B
PLAZA S.A.	18.73x	14.59x	17.9x	1.33%	9.39B
THE PHOENIX MILLS LIMITED	47.12x	14.91x	24.57x	0.15%	7.23B
PARQUE ARAUCO S.A.	25.55x	12.15x	16.98x	1.43%	4.14B
CURBLINE PROPERTIES CORP.	128.13x	15.55x	23.6x	2.3%	3.39B
ALLOS S.A.	15.42x	6.14x	8.29x	12.15%	2.81B
VINCOM RETAIL	9.92x	6.94x	11.25x	1.85%	2.35B
Average	33.77x	11.52x	15.90x	3.48%	5.7B
Weighted average by Cap.	29.31x	13.22x	17.13x	3.18%