Magazine Luiza SA
BOVESPA:MGLU3
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (9.9), the stock would be worth R$21.25 (137% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 4.2 | R$8.95 |
0%
|
| 3-Year Average | 9.9 | R$21.25 |
+137%
|
| 5-Year Average | 16.4 | R$35.33 |
+295%
|
| Industry Average | 5.1 | R$11.03 |
+23%
|
| Country Average | 6.4 | R$13.79 |
+54%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
R$13.2B
|
/ |
Jan 2026
R$3.2B
|
= |
|
|
R$13.2B
|
/ |
Dec 2026
R$3.4B
|
= |
|
|
R$13.2B
|
/ |
Dec 2027
R$3.8B
|
= |
|
|
R$13.2B
|
/ |
Dec 2028
R$4.4B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| BR |
|
Magazine Luiza SA
BOVESPA:MGLU3
|
7.2B BRL | 4.2 | 33.9 | |
| AU |
|
Wesfarmers Ltd
ASX:WES
|
84.4B AUD | 22.3 | 27.1 | |
| US |
|
Target Corp
NYSE:TGT
|
59.1B USD | 8.6 | 16 | |
| CA |
|
Dollarama Inc
TSX:DOL
|
46.8B CAD | 22.7 | 34.9 | |
| US |
|
Dollar General Corp
NYSE:DG
|
27.1B USD | 9.4 | 17.9 | |
| US |
|
Dollar Tree Inc
NASDAQ:DLTR
|
20.2B USD | 9.4 | 15.8 | |
| JP |
|
Pan Pacific International Holdings Corp
TSE:7532
|
2.8T JPY | 13.1 | 27.5 | |
| JP |
|
Ryohin Keikaku Co Ltd
TSE:7453
|
2T JPY | 13.2 | 24.6 | |
| CA |
|
Canadian Tire Corporation Ltd
TSX:CTC.A
|
10.1B CAD | 7.2 | 19.1 | |
| US |
|
Ollie's Bargain Outlet Holdings Inc
NASDAQ:OLLI
|
5.5B USD | 14.5 | 22.7 | |
| CN |
M
|
MINISO Group Holding Ltd
HKEX:9896
|
36.8B HKD | 10.3 | 26.1 |
Market Distribution
| Min | 0.4 |
| 30th Percentile | 5.1 |
| Median | 6.4 |
| 70th Percentile | 9.2 |
| Max | 1 748.1 |
Other Multiples
Magazine Luiza SA
Glance View
Magazine Luiza SA, commonly known as Magalu, has become a cornerstone of Brazilian retail by seamlessly blending tradition with innovation. Founded in 1957 in Franca, São Paulo, what began as a modest family-owned store has transformed into one of Brazil’s biggest retail giants. Initially focused on brick-and-mortar stores, Magalu steadily expanded its footprint across the country over the decades. But the true hallmark of its success has been the aggressive pivot towards digital transformation. Recognizing the e-commerce wave, the company embraced a robust online strategy that now supports its sprawling network of physical retail locations. This fusion of digital and physical sales channels allows Magalu to not only cater to tech-savvy urban customers but also reach the more traditional shoppers in smaller towns, effectively harmonizing its operations in both worlds. Magalu's business model stands out for leveraging an omnichannel approach, maximizing sales through both online and offline platforms while ensuring inventory and logistics synergy. The company has developed a sophisticated infrastructure that includes an extensive logistics network, ensuring efficient delivery and customer satisfaction, which is crucial in a country as vast as Brazil. Furthermore, by consistently acquiring tech startups, Magalu has fortified its e-commerce capabilities and integrated additional services such as digital payments and financial services for its growing customer base. Through these concerted efforts, Magazine Luiza generates revenue by selling an extensive array of products, from electronics and household appliances to apparel and beauty products. By continually adapting to consumer trends and investing in technology, Magalu has maintained a competitive edge, crafting a retail experience attuned to the demands of modern consumers while honoring its rich, storied heritage.