Valuation Multiplan Empreendimentos Imobiliarios S.A.

Stocks

Market Closed - Sao Paulo 04:04:00 31/10/2026 HKT			5-day change	1st Jan Change
25.19 ^BRL	-9.06%		-32.88%	-7.56%

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	12,369	-	-
Change	-	15.67%	28.97%	-33.91%	21.75%	-7.1%	-	-
Enterprise Value (EV) ¹	13,336	12,829	18,632	15,210	17,983	16,411	15,875	15,495
Change	-	-3.8%	45.23%	-18.37%	18.23%	-8.74%	-3.27%	-2.39%
P/E	24.8x	16.9x	16.4x	9.06x	11.8x	12.7x	9.63x	7.89x
PBR	1.64x	-	2.46x	1.82x	2.12x	1.71x	1.6x	1.49x
PEG	-	0.2x	0.5x	0.3x	-11.07x	-0.9x	0.3x	0.4x
Capitalization / Revenue	8.61x	7.14x	8.15x	4.3x	4.86x	4.17x	4.5x	4.28x
EV / Revenue	10.4x	7.14x	9.18x	5.98x	6.57x	5.54x	5.77x	5.36x
EV / EBITDA	16.4x	18.1x	12.4x	8.23x	8.98x	8.78x	7.55x	6.88x
EV / EBIT	21.8x	12x	13.7x	8.9x	9.64x	7.49x	8.18x	7.49x
EV / FCF	85.8x	-	20x	18.5x	14.2x	15.3x	8.99x	9.14x
FCF Yield	1.17%	-	5.01%	5.4%	7.05%	6.54%	11.1%	10.9%
Dividend per Share ²	0.4989	-	-	-	-	1.055	1.485	1.962
Rate of return	2.67%	-	-	-	-	4.19%	5.89%	7.79%
EPS ²	0.7563	1.3	1.733	2.326	2.301	1.99	2.615	3.193
Distribution rate	66%	-	-	-	-	53%	56.8%	61.5%
Net sales ¹	1,288	1,798	2,030	2,545	2,739	2,963	2,750	2,893
EBITDA ¹	812.6	708.3	1,506	1,848	2,003	1,869	2,101	2,252
EBIT ¹	611.5	1,069	1,358	1,710	1,866	2,191	1,942	2,069
Net income ¹	453.1	769.3	1,020	1,341	1,141	1,253	1,283	1,506
Net Debt ¹	2,245	-	2,086	4,275	4,668	4,041	3,505	3,126
Reference price ²	18.72	21.90	28.42	21.08	27.25	25.19	25.19	25.19
Nbr of stocks (in thousands)	592,477	585,816	582,219	518,764	488,602	491,047	-	-
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.	12.66x	5.54x	8.78x	4.19%	2.28B
VINGROUP	65.15x	-	-	-	70.03B
SUN HUNG KAI PROPERTIES LIMITED	12.7x	4.44x	11.39x	3.79%	40.22B
MITSUBISHI ESTATE CO., LTD.	18.87x	4.07x	16.38x	1.3%	29.17B
CHINA RESOURCES LAND LIMITED	8.31x	1.49x	8.38x	4.26%	27.69B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
MITSUI FUDOSAN CO., LTD.	14.61x	3.17x	15.15x	2.39%	27.01B
CK ASSET HOLDINGS LIMITED	10.24x	2.01x	7.75x	4.1%	20.59B
VINHOMES	8.02x	2.91x	6.53x	-.--%	20.05B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.94x	1.64%	19.06B
Average	16.95x	3.42x	10.31x	3.38%	28.35B
Weighted average by Cap.	24.89x	3.18x	10.55x	3.46%