Multiplan Empreendimentos Imobiliarios SA
BOVESPA:MULT3

Watchlist Manager
Multiplan Empreendimentos Imobiliarios SA Logo
Multiplan Empreendimentos Imobiliarios SA
BOVESPA:MULT3
Watchlist
Price: 25.91 BRL 0.15% Market Closed
Market Cap: 13.3B BRL

Relative Value

The Relative Value of one MULT3 stock under the Base Case scenario is 36.19 BRL. Compared to the current market price of 25.91 BRL, Multiplan Empreendimentos Imobiliarios SA is Undervalued by 28%.

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.

MULT3 Relative Value
Base Case
36.19 BRL
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
30
Median 3Y
7.3
Median 5Y
8.2
Industry
2
Forward
5.3
vs History
90
vs Industry
27
Median 3Y
15.2
Median 5Y
16.2
Industry
17.2
Forward
12.3
vs History
90
vs Industry
19
Median 3Y
11.7
Median 5Y
12.9
Industry
10.5
vs History
80
vs Industry
26
Median 3Y
16.4
Median 5Y
16.1
Industry
13.3
vs History
20
vs Industry
26
Median 3Y
2.1
Median 5Y
2.1
Industry
1.6
vs History
90
vs Industry
29
Median 3Y
8
Median 5Y
8.9
Industry
3
Forward
6.8
vs History
90
vs Industry
37
Median 3Y
9.7
Median 5Y
11
Industry
6.4
vs History
88
vs Industry
20
Median 3Y
11.1
Median 5Y
11.9
Industry
10.7
Forward
8.8
vs History
90
vs Industry
20
Median 3Y
12.5
Median 5Y
14
Industry
12.8
Forward
9.6
vs History
90
vs Industry
17
Median 3Y
12.8
Median 5Y
14.1
Industry
11.2
vs History
90
vs Industry
15
Median 3Y
13.1
Median 5Y
14.4
Industry
12
vs History
58
vs Industry
33
Median 3Y
1.5
Median 5Y
1.5
Industry
1.5

Multiples Across Competitors

MULT3 Competitors Multiples
Multiplan Empreendimentos Imobiliarios SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Multiplan Empreendimentos Imobiliarios SA
BOVESPA:MULT3
12.7B BRL 5 9.7 8 8.6
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
152.7B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
94.2B USD 273.7 3 130.4 2 660.7 2 754
NL
Nepi Rockcastle NV
JSE:NRP
82.8B Zac 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
68.6B USD 0 0 0 0
US
Coupang Inc
F:788
48.8B EUR 1.8 221.2 51.6 94.7
US
Circle Internet Group Inc
NYSE:CRCL
43.5B USD 0 0 0 0
CH
Galderma Group AG
SIX:GALD
29.8B CHF 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
598.3T IDR 17.8 99.7 48.4 48.4
US
Symbotic Inc
NASDAQ:SYM
28.6B USD 14.1 -2 311.7 -417 -267.6
P/S Multiple
Revenue Growth P/S to Growth
BR
Multiplan Empreendimentos Imobiliarios SA
BOVESPA:MULT3
Average P/S: 62.5
5
1%
5
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
9%
N/A
US
C
China Industrial Group Inc
OTC:CIND
273.7
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
1.8
14%
0.1
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available
31%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
14%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
17.8
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
14.1
25%
0.6
P/E Multiple
Earnings Growth PEG
BR
Multiplan Empreendimentos Imobiliarios SA
BOVESPA:MULT3
Average P/E: 865.3
9.7
0%
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
42%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 130.4
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
221.2
129%
1.7
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available
52%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
75%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
99.7
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 311.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Multiplan Empreendimentos Imobiliarios SA
BOVESPA:MULT3
Average EV/EBITDA: 692.2
8
4%
2
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
2 660.7
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
51.6
55%
0.9
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
23%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
48.4
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -417 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Multiplan Empreendimentos Imobiliarios SA
BOVESPA:MULT3
Average EV/EBIT: 726.4
8.6
5%
1.7
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
2 754
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
94.7
77%
1.2
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
34%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
48.4
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -267.6 N/A N/A