Mitre Realty Empreendimentos e Participacoes SA
BOVESPA:MTRE3

Watchlist Manager
Mitre Realty Empreendimentos e Participacoes SA Logo
Mitre Realty Empreendimentos e Participacoes SA
BOVESPA:MTRE3
Watchlist
Price: 4.1 BRL Market Closed
Market Cap: 433.7m BRL

Relative Value

The Relative Value of one MTRE3 stock under the Base Case scenario is 10.35 BRL. Compared to the current market price of 4.1 BRL, Mitre Realty Empreendimentos e Participacoes SA is Undervalued by 60%.

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.

MTRE3 Relative Value
Base Case
10.35 BRL
Undervaluation 60%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
77
Median 3Y
0.5
Median 5Y
0.7
Industry
2
Forward
0.3
vs History
74
vs Industry
29
Median 3Y
7.6
Median 5Y
13
Industry
16.6
Forward
2.4
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-2.7
Industry
10.1
vs History
vs Industry
5
Median 3Y
-2.5
Median 5Y
-3
Industry
13.6
vs History
66
vs Industry
62
Median 3Y
0.4
Median 5Y
0.5
Industry
1.6
vs History
77
vs Industry
76
Median 3Y
0.6
Median 5Y
0.7
Industry
3.1
Forward
0.4
vs History
76
vs Industry
68
Median 3Y
2.2
Median 5Y
2.5
Industry
6.5
vs History
85
vs Industry
27
Median 3Y
9.5
Median 5Y
9.5
Industry
10.8
Forward
2.4
vs History
84
vs Industry
26
Median 3Y
10.8
Median 5Y
10.8
Industry
12.8
Forward
2.5
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
-2.9
Industry
11.3
vs History
vs Industry
Median 3Y
-2.2
Median 5Y
-2.8
Industry
12
vs History
66
vs Industry
66
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5

Multiples Across Competitors

MTRE3 Competitors Multiples
Mitre Realty Empreendimentos e Participacoes SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Mitre Realty Empreendimentos e Participacoes SA
BOVESPA:MTRE3
433.7m BRL 0.4 7.3 5.7 6.3
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
133.8B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
90.9B USD 264.1 3 020.3 2 567.2 2 657.2
NL
Nepi Rockcastle NV
JSE:NRP
82.3B Zac 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
74B USD 0 0 0 0
US
Coupang Inc
F:788
44.1B EUR 1.6 198.5 45.8 84.1
US
Circle Internet Group Inc
NYSE:CRCL
44B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
572.9T IDR 17 94.8 46.3 46.3
CH
Galderma Group AG
SIX:GALD
26.3B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
26B USD 17.9 222.4 496.6 738.3
P/S Multiple
Revenue Growth P/S to Growth
BR
Mitre Realty Empreendimentos e Participacoes SA
BOVESPA:MTRE3
Average P/S: 60.2
0.4
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
8%
N/A
US
C
China Industrial Group Inc
OTC:CIND
264.1
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
1.6
14%
0.1
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
17
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
14%
N/A
US
R
Reddit Inc
NYSE:RDDT
17.9
33%
0.5
P/E Multiple
Earnings Growth PEG
BR
Mitre Realty Empreendimentos e Participacoes SA
BOVESPA:MTRE3
Average P/E: 708.7
7.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
40%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 020.3
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
198.5
126%
1.6
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
94.8
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
75%
N/A
US
R
Reddit Inc
NYSE:RDDT
222.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Mitre Realty Empreendimentos e Participacoes SA
BOVESPA:MTRE3
Average EV/EBITDA: 632.3
5.7
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 567.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
7%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
143%
N/A
US
Coupang Inc
F:788
45.8
55%
0.8
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
46.3
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
23%
N/A
US
R
Reddit Inc
NYSE:RDDT
496.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Mitre Realty Empreendimentos e Participacoes SA
BOVESPA:MTRE3
Average EV/EBIT: 706.4
6.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
80%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 657.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
11%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
84.1
77%
1.1
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
46.3
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
34%
N/A
US
R
Reddit Inc
NYSE:RDDT
738.3
N/A N/A