Valuation Multiplan Empreendimentos Imobiliarios S.A.

Stocks

Market Closed - Sao Paulo 05:05:50 07/11/2026 HKT			5-day change	1st Jan Change
27.21 ^BRL	+3.70%		+8.02%	-0.15%

10-31	Multiplan Empreendimentos Imobiliários S.A., Q3 2026 Earnings Call, Oct 30, 2026
10-30	Multiplan Empreendimentos Imobiliários S.A. Reports Earnings Results for the Third Quarter and Nine Months Ended September 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	13,311	-	-
Change	-	15.67%	28.97%	-33.91%	21.75%	-0.02%	-	-
Enterprise Value (EV) ¹	13,336	12,829	18,632	15,210	17,983	17,113	16,816	16,437
Change	-	-3.8%	45.23%	-18.37%	18.23%	-4.83%	-1.73%	-2.26%
P/E	24.8x	16.9x	16.4x	9.06x	11.8x	13.7x	10.4x	8.52x
PBR	1.64x	-	2.46x	1.82x	2.12x	1.85x	1.73x	1.61x
PEG	-	0.2x	0.5x	0.3x	-11.07x	-1x	0.3x	0.4x
Capitalization / Revenue	8.61x	7.14x	8.15x	4.3x	4.86x	4.55x	4.84x	4.6x
EV / Revenue	10.4x	7.14x	9.18x	5.98x	6.57x	5.85x	6.11x	5.68x
EV / EBITDA	16.4x	18.1x	12.4x	8.23x	8.98x	7.95x	8x	7.29x
EV / EBIT	21.8x	12x	13.7x	8.9x	9.64x	7.66x	8.66x	7.94x
EV / FCF	85.8x	-	20x	18.5x	14.2x	16x	9.52x	9.69x
FCF Yield	1.17%	-	5.01%	5.4%	7.05%	6.27%	10.5%	10.3%
Dividend per Share ²	0.4989	-	-	-	-	1.119	1.479	1.958
Rate of return	2.67%	-	-	-	-	4.11%	5.43%	7.19%
EPS ²	0.7563	1.3	1.733	2.326	2.301	1.99	2.615	3.193
Distribution rate	66%	-	-	-	-	56.2%	56.6%	61.3%
Net sales ¹	1,288	1,798	2,030	2,545	2,739	2,928	2,751	2,894
EBITDA ¹	812.6	708.3	1,506	1,848	2,003	2,153	2,102	2,253
EBIT ¹	611.5	1,069	1,358	1,710	1,866	2,233	1,942	2,070
Net income ¹	453.1	769.3	1,020	1,341	1,141	975	1,283	1,506
Net Debt ¹	2,245	-	2,086	4,275	4,668	3,802	3,505	3,126
Reference price ²	18.72	21.90	28.42	21.08	27.25	27.21	27.21	27.21
Nbr of stocks (in thousands)	592,477	585,816	582,219	518,764	488,602	489,202	-	-
Announcement Date	10/2/22	9/2/23	8/2/24	6/2/25	5/2/26	-	-	-

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.	13.67x	5.85x	7.95x	4.11%	2.42B
VINGROUP	63.4x	-	-	-	68.74B
SUN HUNG KAI PROPERTIES LIMITED	13.73x	4.74x	12.15x	3.51%	43.5B
EMAAR PROPERTIES	5.63x	0.92x	1.92x	8%	30.08B
MITSUBISHI ESTATE CO., LTD.	19.32x	4.13x	16.6x	1.27%	29.71B
CHINA RESOURCES LAND LIMITED	8.74x	1.55x	8.61x	4.03%	29.12B
MITSUI FUDOSAN CO., LTD.	14.91x	3.19x	15.32x	2.35%	27.41B
CK ASSET HOLDINGS LIMITED	10.9x	2.15x	8.3x	3.85%	21.93B
VINHOMES	6.31x	2.36x	4.58x	-.--%	19.94B
DLF LIMITED	39.01x	19.26x	68.35x	1.15%	19.83B
Average	19.56x	4.90x	15.98x	3.14%	29.27B
Weighted average by Cap.	25.74x	4.37x	15.17x	3.26%