Cury Construtora e Incorporadora SA
BOVESPA:CURY3

Watchlist Manager
Cury Construtora e Incorporadora SA Logo
Cury Construtora e Incorporadora SA
BOVESPA:CURY3
Watchlist
Price: 29.75 BRL 0.34% Market Closed
Market Cap: 8.7B BRL

Relative Value

The Relative Value of one CURY3 stock under the Base Case scenario is 36.6 BRL. Compared to the current market price of 29.75 BRL, Cury Construtora e Incorporadora SA is Undervalued by 19%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CURY3 Relative Value
Base Case
36.6 BRL
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
16
vs Industry
27
Median 3Y
1.7
Median 5Y
1.7
Industry
1
Forward
1.6
vs History
19
vs Industry
45
Median 3Y
10.8
Median 5Y
10.6
Industry
17.3
Forward
9.4
vs History
1
vs Industry
28
Median 3Y
11.8
Median 5Y
11.8
Industry
11.9
vs History
61
vs Industry
40
Median 3Y
9.1
Median 5Y
9.5
Industry
17.1
vs History
1
vs Industry
7
Median 3Y
5.3
Median 5Y
4.9
Industry
1.5
vs History
9
vs Industry
32
Median 3Y
1.6
Median 5Y
1.6
Industry
1.2
Forward
1.6
vs History
9
vs Industry
38
Median 3Y
4.2
Median 5Y
4.2
Industry
3.9
vs History
13
vs Industry
45
Median 3Y
7.2
Median 5Y
7.2
Industry
10.1
Forward
6.9
vs History
15
vs Industry
50
Median 3Y
7.5
Median 5Y
7.4
Industry
13
Forward
7
vs History
1
vs Industry
30
Median 3Y
10.9
Median 5Y
10.8
Industry
12.5
vs History
1
vs Industry
30
Median 3Y
11.7
Median 5Y
11.7
Industry
15.3
vs History
5
vs Industry
21
Median 3Y
2.2
Median 5Y
2
Industry
1.2

Multiples Across Competitors

CURY3 Competitors Multiples
Cury Construtora e Incorporadora SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Cury Construtora e Incorporadora SA
BOVESPA:CURY3
8.6B BRL 2 11.9 8.5 8.8
US
D R Horton Inc
NYSE:DHI
42.2B USD 1.2 9.8 7.9 8
US
Lennar Corp
NYSE:LEN
30.1B USD 0.8 9.3 7.5 7.8
US
DR Horton Inc
XMUN:HO2
24.5B EUR 0.8 6.7 5.6 5.6
US
Pultegroup Inc
NYSE:PHM
22.9B USD 1.3 7.8 6.1 6.3
US
NVR Inc
NYSE:NVR
22.5B USD 2.1 14.2 10.1 10.2
JP
Sekisui House Ltd
TSE:1928
2T JPY 0.5 10.2 9.9 11
US
Toll Brothers Inc
NYSE:TOL
11.9B USD 1.1 8.6 7.5 7.8
US
TopBuild Corp
NYSE:BLD
10.8B USD 2.1 18.3 11.5 13.3
UK
Barratt Developments P L C
LSE:BDEV
6.8B GBP 1.6 31.3 11.4 12.1
UK
Barratt Redrow PLC
LSE:BTRW
6B GBP 1.3 50 16 17.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Cury Construtora e Incorporadora SA
BOVESPA:CURY3
Average EV/EBITDA: 9.3
8.5
23%
0.4
US
D R Horton Inc
NYSE:DHI
7.9
-3%
N/A
US
Lennar Corp
NYSE:LEN
7.5
0%
N/A
US
D
DR Horton Inc
XMUN:HO2
5.6
-3%
N/A
US
Pultegroup Inc
NYSE:PHM
6.1
-5%
N/A
US
NVR Inc
NYSE:NVR
10.1
-3%
N/A
JP
Sekisui House Ltd
TSE:1928
9.9
10%
1
US
Toll Brothers Inc
NYSE:TOL
7.5
1%
7.5
US
TopBuild Corp
NYSE:BLD
11.5
2%
5.7
UK
Barratt Developments P L C
LSE:BDEV
11.4
-6%
N/A
UK
Barratt Redrow PLC
LSE:BTRW
16
33%
0.5