Melnick Desenvolvimento Imobiliário Valuation
Is MELK3 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation Score 4/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of MELK3 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: MELK3 (R$3.58) is trading below our estimate of fair value (R$37.79)
Significantly Below Fair Value: MELK3 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for MELK3?
Key metric: As MELK3 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is MELK3's PE Ratio? | |
|---|---|
| PE Ratio | 8.6x |
| Earnings | R$84.50m |
| Market Cap | R$752.62m |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 0.7x |
| Enterprise Value/EBITDA | 7.5x |
| PEG Ratio | 0.2x |
Price to Earnings Ratio vs Peers
How does MELK3's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 6x | ||
MTRE3 Mitre Realty Empreendimentos e Participações | 9.2x | 88.2% | R$412.5m |
MDNE3 Moura Dubeux Engenharia | 5.2x | 11.3% | R$1.3b |
LAVV3 Lavvi Empreendimentos Imobiliários | 5.3x | 18.7% | R$1.7b |
HBOR3 Helbor Empreendimentos | 4.4x | 76.9% | R$236.2m |
MELK3 Melnick Desenvolvimento Imobiliário | 8.6x | 54.0% | R$752.6m |
Price-To-Earnings vs Peers: MELK3 is expensive based on its Price-To-Earnings Ratio (8.6x) compared to the peer average (6x).
Price to Earnings Ratio vs Industry
How does MELK3's PE Ratio compare vs other companies in the South American Real Estate Industry?
| 2 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 2 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: MELK3 is good value based on its Price-To-Earnings Ratio (8.6x) compared to the South American Real Estate industry average (8.8x).
Price to Earnings Ratio vs Fair Ratio
What is MELK3's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 8.6x |
| Fair PE Ratio | 14x |
Price-To-Earnings vs Fair Ratio: MELK3 is good value based on its Price-To-Earnings Ratio (8.6x) compared to the estimated Fair Price-To-Earnings Ratio (14x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | R$3.58 | R$6.17 +72.3% | 15.3% | R$7.50 | R$5.50 | n/a | 3 |
| Nov ’25 | R$3.51 | R$6.17 +75.7% | 15.3% | R$7.50 | R$5.50 | n/a | 3 |
| Oct ’25 | R$3.53 | R$6.17 +74.7% | 15.3% | R$7.50 | R$5.50 | n/a | 3 |
| Sep ’25 | R$3.39 | R$6.17 +81.9% | 15.3% | R$7.50 | R$5.50 | n/a | 3 |
| Aug ’25 | R$3.42 | R$6.13 +79.3% | 13.3% | R$7.50 | R$5.50 | n/a | 4 |
| Jul ’25 | R$3.46 | R$6.34 +83.3% | 13.3% | R$7.50 | R$5.50 | n/a | 3 |
| Jun ’25 | R$3.80 | R$6.34 +66.9% | 13.3% | R$7.50 | R$5.50 | n/a | 3 |
| May ’25 | R$4.30 | R$6.34 +47.5% | 13.3% | R$7.50 | R$5.50 | n/a | 3 |
| Apr ’25 | R$4.87 | R$6.34 +30.3% | 13.3% | R$7.50 | R$5.50 | n/a | 3 |
| Mar ’25 | R$4.86 | R$5.75 +18.3% | 30.4% | R$7.50 | R$4.00 | n/a | 2 |
| Feb ’25 | R$4.28 | R$5.75 +34.3% | 30.4% | R$7.50 | R$4.00 | n/a | 2 |
| Jan ’25 | R$4.80 | R$5.75 +19.8% | 30.4% | R$7.50 | R$4.00 | n/a | 2 |
| Dec ’24 | R$4.34 | R$5.75 +32.5% | 30.4% | R$7.50 | R$4.00 | n/a | 2 |
| Nov ’24 | R$4.09 | R$5.75 +40.6% | 30.4% | R$7.50 | R$4.00 | R$3.51 | 2 |
| Oct ’24 | R$4.46 | R$5.75 +28.9% | 30.4% | R$7.50 | R$4.00 | R$3.53 | 2 |
| Sep ’24 | R$4.34 | R$5.75 +32.5% | 30.4% | R$7.50 | R$4.00 | R$3.39 | 2 |
| Aug ’24 | R$4.90 | R$4.50 -8.2% | 11.1% | R$5.00 | R$4.00 | R$3.42 | 2 |
| Jul ’24 | R$4.25 | R$4.50 +5.9% | 11.1% | R$5.00 | R$4.00 | R$3.46 | 2 |
| Jun ’24 | R$4.15 | R$4.50 +8.4% | 11.1% | R$5.00 | R$4.00 | R$3.80 | 2 |
| May ’24 | R$3.47 | R$5.33 +53.7% | 23.4% | R$7.00 | R$4.00 | R$4.30 | 3 |
| Apr ’24 | R$3.00 | R$5.33 +77.8% | 23.4% | R$7.00 | R$4.00 | R$4.87 | 3 |
| Mar ’24 | R$2.97 | R$5.33 +79.6% | 23.4% | R$7.00 | R$4.00 | R$4.86 | 3 |
| Feb ’24 | R$2.96 | R$6.00 +102.7% | 23.6% | R$7.00 | R$4.00 | R$4.28 | 3 |
| Jan ’24 | R$3.29 | R$6.00 +82.4% | 23.6% | R$7.00 | R$4.00 | R$4.80 | 3 |
| Dec ’23 | R$3.34 | R$6.00 +79.6% | 23.6% | R$7.00 | R$4.00 | R$4.34 | 3 |
| Nov ’23 | R$4.18 | R$6.00 +43.5% | 23.6% | R$7.00 | R$4.00 | R$4.09 | 3 |
Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.
Discover undervalued companies
Redfin
US$988.1m
Operates as a residential real estate brokerage company in the United States and Canada.
R2DF34
US$7.92
7D
-5.0%
1Y
44.8%
eXp World Holdings
US$2.0b
Provides cloud-based real estate brokerage services for residential homeowners and homebuyers.
E2XP34
US$18.18
7D
0%
1Y
19.8%
BR Properties
R$60.9m
BR Properties is one of the leading high-income commercial real estate investment companies in Brazil, focused on the acquisition, leasing, management, development and sale of commercial real estate, including office buildings and industrial and logistics warehouses, located in the main metropolitan regions from Brazil.
BRPR3
R$131.17
7D
-37.6%
1Y
-97.9%