Valuation Multiplan Empreendimentos Imobiliarios S.A.

Equities

Delayed Sao Paulo Other stock markets 14:48:50 15/01/2026 GMT			5-day change	1st Jan Change
28.93 ^BRL	+6.99%		+5.09%	+6.13%

01-05	Brazil's Multiplan signs MoU to sell 10% of BH Shopping for 285 million reais	RE
12-10	SPX increases stake in Brazil's Allos to 5.23%	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	14,037	11,091	12,829	16,547	10,936	13,994	13,994	-
Change	-	-20.98%	15.67%	28.97%	-33.91%	27.96%	0%	-
Enterprise Value (EV) ¹	15,935	13,336	12,829	18,632	15,210	18,275	17,956	17,467
Change	-	-16.31%	-3.8%	45.23%	-18.37%	20.15%	-1.74%	-2.72%
P/E ratio	14.7x	24.8x	16.9x	16.4x	9.06x	13.7x	12.8x	11x
PBR	2.11x	1.64x	-	2.46x	1.82x	2.32x	2.12x	1.94x
PEG	-	-0.5x	0.2x	0.5x	0.3x	-1.4x	1.98x	0.7x
Capitalization / Revenue	7.36x	8.61x	7.14x	8.15x	4.3x	5.67x	5.57x	5.25x
EV / Revenue	8.36x	10.4x	7.14x	9.18x	5.98x	7.41x	7.15x	6.56x
EV / EBITDA	11.5x	16.4x	18.1x	12.4x	8.23x	10.1x	9.26x	8.49x
EV / EBIT	13.8x	21.8x	12x	13.7x	8.9x	10.9x	10.1x	9.21x
EV / FCF	-381x	85.8x	-	20x	18.5x	37x	16.3x	11.5x
FCF Yield	-0.26%	1.17%	-	5.01%	5.4%	2.7%	6.15%	8.72%
Dividend per Share ²	-	0.4989	-	-	-	1.109	1.189	1.401
Rate of return	-	2.67%	-	-	-	3.87%	4.15%	4.89%
EPS ²	1.601	0.7563	1.3	1.733	2.326	2.098	2.233	2.603
Distribution rate	-	66%	-	-	-	52.9%	53.3%	53.8%
Net sales ¹	1,907	1,288	1,798	2,030	2,545	2,467	2,513	2,664
EBITDA ¹	1,384	812.6	708.3	1,506	1,848	1,809	1,940	2,058
EBIT ¹	1,158	611.5	1,069	1,358	1,710	1,672	1,783	1,897
Net income ¹	964.2	453.1	769.3	1,020	1,341	1,006	1,069	1,253
Net Debt ¹	1,898	2,245	-	2,086	4,275	4,281	3,963	3,474
Reference price ²	23.53	18.72	21.90	28.42	21.08	28.64	28.64	28.64
Nbr of stocks (in thousands)	596,543	592,477	585,816	582,219	518,764	488,602	488,602	-
Announcement Date	11/02/21	10/02/22	09/02/23	08/02/24	06/02/25	-	-	-

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.	13.65x	7.41x	10.1x	3.87%	2.6B
SCENTRE GROUP	16.09x	17.33x	18.09x	4.26%	14.56B
PLAZA S.A.	26.38x	14.52x	18.04x	1.54%	8.83B
THE PHOENIX MILLS LIMITED	50.65x	15.82x	27.08x	0.17%	7.4B
PARQUE ARAUCO S.A.	25.35x	11.95x	16.65x	1.59%	3.42B
VINCOM RETAIL	12.19x	7.02x	10.43x	-.--%	2.75B
ALLOS S.A.	18.05x	6.31x	8.5x	5%	2.69B
CURBLINE PROPERTIES CORP.	66.67x	14.33x	24.99x	2.71%	2.53B
Average	28.63x	11.84x	16.74x	2.39%	5.6B
Weighted average by Cap.	27.13x	14.08x	18.33x	2.52%