RNI Negocios Imobiliarios SA banner

RNI Negocios Imobiliarios SA
BOVESPA:RDNI3

Watchlist Manager
RNI Negocios Imobiliarios SA Logo
RNI Negocios Imobiliarios SA
BOVESPA:RDNI3
Watchlist
Price: 2.14 BRL Market Closed
Market Cap: R$93.7m

Relative Value

The Relative Value of one RDNI3 stock under the Base Case scenario is 7.23 BRL. Compared to the current market price of 2.14 BRL, RNI Negocios Imobiliarios SA is Undervalued by 70%.

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.

RDNI3 Relative Value
Base Case
7.23 BRL
Undervaluation 70%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

RDNI3 Competitors Multiples
RNI Negocios Imobiliarios SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
RNI Negocios Imobiliarios SA
BOVESPA:RDNI3
90.3m BRL 0.2 -0.6 -5.5 -5.1
US
D R Horton Inc
NYSE:DHI
48.7B USD 1.5 14.6 11.1 11.3
US
DR Horton Inc
XMUN:HO2
29B EUR 1 10.3 8 8.2
US
Lennar Corp
NYSE:LEN
30.2B USD 0.9 14.7 11.1 11.7
US
Pultegroup Inc
NYSE:PHM
27.4B USD 1.6 12.3 8.7 9
US
NVR Inc
NYSE:NVR
21.2B USD 2 15.7 11.1 11.2
JP
Sekisui House Ltd
TSE:1928
2.4T JPY 0.6 12.1 11.5 13
US
Toll Brothers Inc
NYSE:TOL
15.7B USD 1.4 11.7 9.4 9.9
US
TopBuild Corp
NYSE:BLD
15.5B USD 2.9 27.1 16.8 19.7
UK
Barratt Developments P L C
LSE:BDEV
6.8B GBP 1.6 31.3 11.4 12.1
US
Installed Building Products Inc
NYSE:IBP
9.3B USD 3.2 36.8 21.6 26.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
RNI Negocios Imobiliarios SA
BOVESPA:RDNI3
Average EV/EBITDA: 12.1
Negative Multiple: -5.5
N/A N/A
US
D R Horton Inc
NYSE:DHI
11.1
8%
1.4
US
D
DR Horton Inc
XMUN:HO2
8
8%
1
US
Lennar Corp
NYSE:LEN
11.1
13%
0.9
US
Pultegroup Inc
NYSE:PHM
8.7
-2%
N/A
US
NVR Inc
NYSE:NVR
11.1
N/A N/A
JP
Sekisui House Ltd
TSE:1928
11.5
7%
1.6
US
Toll Brothers Inc
NYSE:TOL
9.4
5%
1.9
US
TopBuild Corp
NYSE:BLD
16.8
6%
2.8
UK
Barratt Developments P L C
LSE:BDEV
11.4
-6%
N/A
US
Installed Building Products Inc
NYSE:IBP
21.6
4%
5.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
RNI Negocios Imobiliarios SA
BOVESPA:RDNI3
Average EV/EBIT: 13.2
Negative Multiple: -5.1
N/A N/A
US
D R Horton Inc
NYSE:DHI
11.3
5%
2.3
US
D
DR Horton Inc
XMUN:HO2
8.2
5%
1.6
US
Lennar Corp
NYSE:LEN
11.7
9%
1.3
US
Pultegroup Inc
NYSE:PHM
9
-5%
N/A
US
NVR Inc
NYSE:NVR
11.2
N/A N/A
JP
Sekisui House Ltd
TSE:1928
13
N/A N/A
US
Toll Brothers Inc
NYSE:TOL
9.9
3%
3.3
US
TopBuild Corp
NYSE:BLD
19.7
4%
4.9
UK
Barratt Developments P L C
LSE:BDEV
12.1
-6%
N/A
US
Installed Building Products Inc
NYSE:IBP
26.2
4%
6.6