Subscribe

Multiplan Empreendimentos Imobiliários S.A. (MULT3.SA)

BRL29.56 -0.19 (-0.64%)
BR SAO Real Estate Real Estate - Services
Address Avenida das Americas, 4.200 22640-102
Rio De Janeiro, RJ, BR
CEO Eduardo Kaminitz Peres
IPO 2007-07-27
ISIN BRMULTACNOR5

Explore sections of this company profile

Description

Multiplan Empreendimentos Imobiliários S.A. is a Brazilian company engaged in various facets of the real estate industry, encompassing the entire process from conceptualization and construction to the ultimate sale of properties. Their project portfolio includes diverse residential and commercial developments, notably large-scale urban shopping centers. The company actively participates in the acquisition and divestment of real estate assets and rights, alongside operating properties through leasing arrangements. Beyond development, Multiplan offers management and administrative services for shopping malls, both its own and those belonging to third parties. It also provides specialized technical advisory, support, civil construction, and engineering services. The scope of its operations further extends to the promotion and intermediation of real estate ventures, import and export activities related to its core business, and even the generation and sale of electricity. Additionally, the company strategically invests by acquiring ownership stakes and controlling interests in other entities. Founded in 1974, Multiplan is based in Rio de Janeiro, Brazil.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
BRL29.56 -0.19 (-0.64%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.11
Float Shares
307.48M
Free Float %
62.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.10% -3.37% -9.13% -6.44% +4.14% +13.42% +18.33% +22.19% +49.10% +91.93% +462.75%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
29.56
DCF (Unlevered) 146.61 +396.0%
DCF (Levered) 92.75 +213.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 85% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 8 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.22
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Services: +11.2%
    +7.6% Q1'26: +57.3% (vs Q1'25)
  • EPS growth Real Estate - Services: +25.9%
    -3.4% Q1'26: +33.3% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Services: +32.2%
    +26.9% Q1'26: +43.4% (vs Q1'25)
  • EBIT margin Real Estate - Services: +23.7%
    +73.5% Q1'26: +61.7% (vs Q1'25)
  • ROIC Real Estate - Services: +4.3%
    +15.8% Q1'26: +17.7% (vs Q1'25)
  • Share dilution Real Estate - Services: +0.0%
    -12.0% Q1'26: +0.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Services: 1.88×
    2.53× Q1'26: 2.48× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.16) × ERP
WACC = 74% × Ke + 26% × Kd (12.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 144.17 Current price: 29.56
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
11 Rev. Ana.
7 EPS Ana.
Dec 2028
7 Rev. Ana.
4 EPS Ana.
Revenue
1.07B
est: 1.11B (-3.7%)
1.11B
est: 1.14B (-2.9%)
1.16B
est: 1.16B (-0.2%)
1.23B
est: 1.23B (-0.1%)
1.31B
est: 1.31B (-0.3%)
1.08B
est: 1.36B (-20.2%)
1.29B
est: 1.25B (+3.3%)
1.80B
est: 1.81B (-0.5%)
2.03B
est: 2.14B (-5.3%)
2.54B
est: 2.22B (+14.7%)
2.74B
est: 2.55B (+7.5%)
2.59B
2.49B – 2.68B
+1.4% YoY
2.61B
2.21B – 2.86B
+1.0% YoY
2.84B
2.84B – 2.84B
+8.6% YoY
EBITDA
831.41M
est: 898.24M (-7.4%)
880.75M
est: 928.15M (-5.1%)
896.14M
est: 940.85M (-4.8%)
1.01B
est: 999.30M (+1.3%)
988.69M
est: 1.06B (-7.0%)
1.43B
est: 1.10B (+29.9%)
876.47M
est: 1.01B (-13.5%)
1.40B
est: 1.47B (-4.2%)
1.65B
est: 1.84B (-10.5%)
2.00B
est: 1.90B (+5.3%)
2.15B
est: 2.19B (-1.6%)
2.22B
2.14B – 2.30B
+1.4% YoY
2.24B
1.90B – 2.46B
+1.0% YoY
2.43B
2.43B – 2.43B
+8.6% YoY
EBIT
677.57M
est: 807.69M (-16.1%)
724.19M
est: 834.58M (-13.2%)
713.76M
est: 846.00M (-15.6%)
809.59M
est: 898.56M (-9.9%)
768.21M
est: 955.80M (-19.6%)
1.21B
est: 989.52M (+22.1%)
675.42M
est: 910.60M (-25.8%)
1.20B
est: 1.32B (-9.1%)
1.48B
est: 1.86B (-20.7%)
1.87B
est: 1.93B (-3.1%)
2.01B
est: 2.21B (-9.0%)
2.24B
2.16B – 2.33B
+1.4% YoY
2.27B
1.92B – 2.48B
+1.0% YoY
2.46B
2.46B – 2.46B
+8.6% YoY
Net Income
362.19M
est: 338.69M (+6.9%)
311.94M
est: 351.89M (-11.4%)
369.40M
est: 357.29M (+3.4%)
472.95M
est: 484.70M (-2.4%)
471.00M
est: 459.40M (+2.5%)
964.17M
est: 630.81M (+52.8%)
453.10M
est: 427.75M (+5.9%)
769.26M
est: 740.41M (+3.9%)
1.02B
est: 928.05M (+9.9%)
1.34B
est: 1.09B (+23.4%)
1.14B
est: 1.05B (+8.5%)
1.09B
958.99M – 1.33B
+4.0% YoY
1.31B
1.04B – 1.64B
+20.2% YoY
1.56B
1.31B – 1.83B
+18.7% YoY
SGA
155.11M
est: 175.81M (-11.8%)
166.24M
est: 181.67M (-8.5%)
167.08M
est: 184.15M (-9.3%)
183.36M
est: 195.59M (-6.3%)
237.09M
est: 208.05M (+14.0%)
226.86M
est: 215.39M (+5.3%)
250.03M
est: 198.21M (+26.1%)
278.57M
est: 287.04M (-3.0%)
277.00M
est: 298.30M (-7.1%)
253.21M
est: 308.88M (-18.0%)
304.05M
est: 354.83M (-14.3%)
359.96M
346.48M – 373.44M
+1.4% YoY
363.55M
307.93M – 398.43M
+1.0% YoY
394.80M
394.80M – 394.80M
+8.6% YoY
EPS
0.64
est: 0.60 (+6.4%)
0.55
est: 0.62 (-12.0%)
0.62
est: 0.63 (-2.2%)
0.79
est: 0.86 (-8.2%)
0.79
est: 0.82 (-3.1%)
1.62
est: 1.12 (+44.7%)
0.76
est: 0.76 (+0.1%)
1.31
est: 1.31 (-0.3%)
1.75
est: 1.91 (-8.2%)
2.40
est: 2.23 (+7.5%)
2.32
est: 2.16 (+7.3%)
2.31
1.93 – 2.68
+6.8% YoY
2.76
2.10 – 3.31
+19.6% YoY
3.20
2.64 – 3.68
+15.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-08 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-07 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-06 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-05 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-04 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-30 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-29 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-28 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-27 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-24 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-23 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-22 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-20 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-17 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-16 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5
2026-04-15 A- 4/5 5/5 5/5 5/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.48B
OE per share TTM
3.01
Owner's Yield
9.76%
Maintenance CapEx ratio
4.77%
Maint CapEx / Avg PPE
5.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
28.6K
Shares Outstanding
490.41M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Armando d'Almeida Neto Chief Financial & Investor Relations Officer and Vice President of Board of Exec. Officers male
Eduardo Kaminitz Peres Chief Executive Officer, Chairman of Board of Executive Officers & Vice Chairman male
Hans Christian Melchers Member of Board of Executive Officers male
Marcello Kaminitz Barnes Vice President Board of Executive Officers & VP of Development male
Marcelo Ferreira Martins VP of Operations & Vice President Board of Executive Officers male
Vander Aloisio Giordano Vice President Board of Executive Officer & Vice President of Compliance and Institutional male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits