
Multiplan Empreendimentos Imobiliarios SA
BOVESPA:MULT3

Intrinsic Value
The intrinsic value of one
MULT3
stock under the Base Case scenario is
32.18
BRL.
Compared to the current market price of 27.1 BRL,
Multiplan Empreendimentos Imobiliarios SA
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Multiplan Empreendimentos Imobiliarios SA
Fundamental Analysis



Revenue & Expenses Breakdown
Multiplan Empreendimentos Imobiliarios SA
Balance Sheet Decomposition
Multiplan Empreendimentos Imobiliarios SA
Current Assets | 2.2B |
Cash & Short-Term Investments | 1.2B |
Receivables | 683.9m |
Other Current Assets | 256.6m |
Non-Current Assets | 10.4B |
Long-Term Investments | 9B |
PP&E | 98.9m |
Intangibles | 395.6m |
Other Non-Current Assets | 950.5m |
Free Cash Flow Analysis
Multiplan Empreendimentos Imobiliarios SA
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Multiplan Empreendimentos Imobiliarios SA
Revenue
|
2.5B
BRL
|
Cost of Revenue
|
-281.3m
BRL
|
Gross Profit
|
2.3B
BRL
|
Operating Expenses
|
-380.4m
BRL
|
Operating Income
|
1.9B
BRL
|
Other Expenses
|
-577.3m
BRL
|
Net Income
|
1.3B
BRL
|
MULT3 Profitability Score
Profitability Due Diligence
Multiplan Empreendimentos Imobiliarios SA's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

Score
Multiplan Empreendimentos Imobiliarios SA's profitability score is 71/100. The higher the profitability score, the more profitable the company is.
MULT3 Solvency Score
Solvency Due Diligence
Multiplan Empreendimentos Imobiliarios SA's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Multiplan Empreendimentos Imobiliarios SA's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MULT3 Price Targets Summary
Multiplan Empreendimentos Imobiliarios SA
According to Wall Street analysts, the average 1-year price target for
MULT3
is 32.51 BRL
with a low forecast of 28.28 BRL and a high forecast of 38.33 BRL.
Dividends
Current shareholder yield for MULT3 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
MULT3
stock under the Base Case scenario is
32.18
BRL.
Compared to the current market price of 27.1 BRL,
Multiplan Empreendimentos Imobiliarios SA
is
Undervalued by 16%.