Valuation Multiplan Empreendimentos Imobiliarios S.A.

Equities

Market Closed - Sao Paulo Other stock markets 21:07:45 15/01/2025 GMT			5-day change	1st Jan Change
20.91 ^BRL	+2.10%		+2.25%	-0.81%

01-05	Multiplan Empreendimentos Imobiliários S.A.(BOVESPA:MULT3) added to Brazil Small Cap Index	CI
01-02	Multiplan Empreendimentos Imobiliários S.A.(BOVESPA:MULT3) dropped from Brazil Mid-Large Cap Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	19,736	14,037	11,091	12,829	16,547	10,847	10,847	-
Change	-	-28.88%	-20.98%	15.67%	28.97%	-34.44%	0%	-
Enterprise Value (EV) ¹	21,972	15,935	13,336	12,829	18,632	14,001	13,926	13,754
Change	-	-27.48%	-16.31%	-3.8%	45.23%	-24.86%	-0.53%	-1.24%
P/E ratio	42.1x	14.7x	24.8x	16.9x	16.4x	9.6x	10.5x	9.36x
PBR	3.32x	2.11x	1.64x	-	2.46x	1.7x	1.58x	1.46x
PEG	-	0x	-0.5x	0.2x	0.5x	0.4x	-1.26x	0.8x
Capitalization / Revenue	14.9x	7.36x	8.61x	7.14x	8.15x	4.89x	4.66x	4.37x
EV / Revenue	16.5x	8.36x	10.4x	7.14x	9.18x	6.31x	5.98x	5.54x
EV / EBITDA	22x	11.5x	16.4x	18.1x	12.4x	8.35x	7.79x	7.14x
EV / EBIT	28.4x	13.8x	21.8x	12x	13.7x	9.2x	8.55x	7.96x
EV / FCF	102x	-381x	85.8x	-	20x	18.7x	15.7x	13.7x
FCF Yield	0.98%	-0.26%	1.17%	-	5.01%	5.34%	6.36%	7.32%
Dividend per Share ²	0.4696	-	0.4989	-	-	1.05	1.092	1.193
Rate of return	1.42%	-	2.67%	-	-	5.02%	5.22%	5.7%
EPS ²	0.7855	1.601	0.7563	1.3	1.733	2.178	1.997	2.235
Distribution rate	59.8%	-	66%	-	-	48.2%	54.7%	53.4%
Net sales ¹	1,329	1,907	1,288	1,798	2,030	2,218	2,327	2,485
EBITDA ¹	997.7	1,384	812.6	708.3	1,506	1,677	1,788	1,925
EBIT ¹	774.9	1,158	611.5	1,069	1,358	1,522	1,628	1,728
Net income ¹	471	964.2	453.1	769.3	1,020	1,201	1,119	1,235
Net Debt ¹	2,236	1,898	2,245	-	2,086	3,154	3,079	2,906
Reference price ²	33.10	23.53	18.72	21.90	28.42	20.91	20.91	20.91
Nbr of stocks (in thousands)	596,254	596,543	592,477	585,816	582,219	518,764	518,764	-
Announcement Date	17/02/20	11/02/21	10/02/22	09/02/23	08/02/24	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	9.6x	6.31x	8.35x	+5.02%	1.79B
SCENTRE GROUP	17.94x	16.4x	17.08x	+4.79%	11.6B
THE PHOENIX MILLS LIMITED	48x	14.88x	24.79x	+0.21%	6.86B
PLAZA S.A.	12.75x	9.6x	12.36x	+2.16%	3.49B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	21.62x	-	-	+1.55%	3.03B
ARABIAN CENTRES COMPANY	8.95x	9.15x	13.64x	+6.73%	2.81B
AEON MALL CO., LTD.	26.05x	2.72x	8.95x	+2.59%	2.81B
ATRIUM LJUNGBERG AB	28.07x	14.89x	23.3x	+1.88%	2.18B
OLAV THON EIENDOMSSELSKAP ASA	13.72x	8.71x	13.58x	+3.38%	1.99B
Average	20.74x	10.33x	15.26x	+3.14%	4.06B
Weighted average by Cap.	23.29x	12.54x	16.93x	+3.15%