
Melnick Desenvolvimento Imobiliario SA
BOVESPA:MELK3

Intrinsic Value
The intrinsic value of one
MELK3
stock under the Base Case scenario is
4.42
BRL.
Compared to the current market price of 3.41 BRL,
Melnick Desenvolvimento Imobiliario SA
is
Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Melnick Desenvolvimento Imobiliario SA
Fundamental Analysis



Revenue & Expenses Breakdown
Melnick Desenvolvimento Imobiliario SA
Balance Sheet Decomposition
Melnick Desenvolvimento Imobiliario SA
Current Assets | 2.1B |
Cash & Short-Term Investments | 512.3m |
Receivables | 722.5m |
Other Current Assets | 838.1m |
Non-Current Assets | 447.2m |
Long-Term Investments | 38.1m |
PP&E | 12.2m |
Intangibles | 411k |
Other Non-Current Assets | 396.5m |
Free Cash Flow Analysis
Melnick Desenvolvimento Imobiliario SA
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Melnick Desenvolvimento Imobiliario SA
Revenue
|
1.3B
BRL
|
Cost of Revenue
|
-993.9m
BRL
|
Gross Profit
|
267.2m
BRL
|
Operating Expenses
|
-166.7m
BRL
|
Operating Income
|
100.5m
BRL
|
Other Expenses
|
60m
BRL
|
Net Income
|
160.4m
BRL
|
MELK3 Profitability Score
Profitability Due Diligence
Melnick Desenvolvimento Imobiliario SA's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Melnick Desenvolvimento Imobiliario SA's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
MELK3 Solvency Score
Solvency Due Diligence
Melnick Desenvolvimento Imobiliario SA's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Melnick Desenvolvimento Imobiliario SA's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MELK3 Price Targets Summary
Melnick Desenvolvimento Imobiliario SA
According to Wall Street analysts, the average 1-year price target for
MELK3
is 6.63 BRL
with a low forecast of 5.56 BRL and a high forecast of 7.88 BRL.
Dividends
Current shareholder yield for MELK3 is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MELK3
stock under the Base Case scenario is
4.42
BRL.
Compared to the current market price of 3.41 BRL,
Melnick Desenvolvimento Imobiliario SA
is
Undervalued by 23%.