Valuation Multiplan Empreendimentos Imobiliarios S.A.

Stocks

Market Closed - Sao Paulo 00:05:51 15/09/2026 +04			5-day change	1st Jan Change
29.83 ^BRL	-0.57%		-1.68%	+9.47%

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	14,766	-	-
Change	-	15.67%	28.97%	-33.91%	21.75%	10.9%	-	-
Enterprise Value (EV) ¹	13,336	12,829	18,632	15,210	17,983	18,659	18,323	17,901
Change	-	-3.8%	45.23%	-18.37%	18.23%	3.76%	-1.8%	-2.3%
P/E	24.8x	16.9x	16.4x	9.06x	11.8x	11.9x	11.3x	9.1x
PBR	1.64x	-	2.46x	1.82x	2.12x	2.09x	1.93x	1.75x
PEG	-	0.2x	0.5x	0.3x	-11.07x	1.23x	2.27x	0.4x
Capitalization / Revenue	8.61x	7.14x	8.15x	4.3x	4.86x	5.36x	5.32x	5.05x
EV / Revenue	10.4x	7.14x	9.18x	5.98x	6.57x	6.78x	6.6x	6.13x
EV / EBITDA	16.4x	18.1x	12.4x	8.23x	8.98x	8.9x	8.64x	7.86x
EV / EBIT	21.8x	12x	13.7x	8.9x	9.64x	8.67x	9.35x	8.54x
EV / FCF	85.8x	-	20x	18.5x	14.2x	15.9x	10.2x	9.41x
FCF Yield	1.17%	-	5.01%	5.4%	7.05%	6.28%	9.82%	10.6%
Dividend per Share ²	0.4989	-	-	-	-	1.041	1.584	2.221
Rate of return	2.67%	-	-	-	-	3.46%	5.27%	7.38%
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	30.07	30.07	30.07
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.	11.91x	6.78x	8.9x	3.46%	2.89B
SCENTRE GROUP	13x	14.82x	15.4x	5.31%	12.96B
PLAZA S.A.	18x	14.1x	17.3x	1.38%	8.93B
THE PHOENIX MILLS LIMITED	46.61x	14.76x	24.33x	0.15%	7.08B
PARQUE ARAUCO S.A.	24.4x	11.76x	16.42x	1.5%	3.91B
CURBLINE PROPERTIES CORP.	127.48x	15.49x	23.5x	2.31%	3.37B
ALLOS S.A.	15.33x	6.11x	8.25x	12.22%	2.81B
VINCOM RETAIL	9.73x	6.42x	10.68x	1.95%	2.24B
Average	33.31x	11.28x	15.60x	3.54%	5.52B
Weighted average by Cap.	29.05x	12.94x	16.80x	3.27%