Magazine Luiza Valuation
Is MGLU3 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 MGLU3 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: MGLU3 (R$9.42) is trading below our estimate of fair value (R$29.67)
Significantly Below Fair Value: MGLU3 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for MGLU3?
Key metric: As MGLU3 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is MGLU3's PE Ratio? | |
|---|---|
| PE Ratio | 18.9x |
| Earnings | R$366.09m |
| Market Cap | R$6.93b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 0.4x |
| Enterprise Value/EBITDA | 7.7x |
| PEG Ratio | 0.5x |
Price to Earnings Ratio vs Peers
How does MGLU3's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 7.2x | ||
AMER3 Americanas | 0.2x | n/a | R$1.7b |
CGRA4 Grazziotin | 5.9x | n/a | R$523.7m |
CEAB3 C&A Modas | 10.4x | 7.6% | R$3.8b |
LREN3 Lojas Renner | 12.5x | 15.5% | R$15.4b |
MGLU3 Magazine Luiza | 18.9x | 40.4% | R$6.9b |
Price-To-Earnings vs Peers: MGLU3 is expensive based on its Price-To-Earnings Ratio (18.9x) compared to the peer average (7.2x).
Price to Earnings Ratio vs Industry
How does MGLU3's PE Ratio compare vs other companies in the Global Multiline Retail Industry?
| 6 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 6 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: MGLU3 is good value based on its Price-To-Earnings Ratio (18.9x) compared to the Global Multiline Retail industry average (20.1x).
Price to Earnings Ratio vs Fair Ratio
What is MGLU3'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 | 18.9x |
| Fair PE Ratio | 21.2x |
Price-To-Earnings vs Fair Ratio: MGLU3 is good value based on its Price-To-Earnings Ratio (18.9x) compared to the estimated Fair Price-To-Earnings Ratio (21.2x).
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$9.42 | R$15.15 +60.8% | 31.2% | R$25.00 | R$8.20 | n/a | 13 |
| Nov ’25 | R$8.86 | R$14.72 +66.1% | 31.7% | R$25.00 | R$8.20 | n/a | 12 |
| Oct ’25 | R$9.72 | R$16.14 +66.1% | 28.2% | R$25.00 | R$8.20 | n/a | 12 |
| Sep ’25 | R$12.16 | R$18.08 +48.7% | 23.3% | R$25.00 | R$11.00 | n/a | 12 |
| Aug ’25 | R$10.80 | R$18.83 +74.4% | 22.4% | R$25.00 | R$11.00 | n/a | 12 |
| Jul ’25 | R$12.14 | R$24.48 +101.6% | 36.7% | R$40.00 | R$11.00 | n/a | 12 |
| Jun ’25 | R$12.39 | R$27.52 +122.1% | 29.6% | R$40.00 | R$17.00 | n/a | 12 |
| May ’25 | R$13.60 | R$28.28 +108.0% | 26.3% | R$40.00 | R$17.50 | n/a | 12 |
| Apr ’25 | R$17.80 | R$32.44 +82.2% | 37.4% | R$60.00 | R$20.00 | n/a | 13 |
| Mar ’25 | R$22.20 | R$32.58 +46.8% | 36.9% | R$60.00 | R$20.00 | n/a | 13 |
| Feb ’25 | R$20.60 | R$35.95 +74.5% | 33.1% | R$60.00 | R$20.00 | n/a | 13 |
| Jan ’25 | R$21.60 | R$39.09 +81.0% | 23.9% | R$60.00 | R$27.50 | n/a | 13 |
| Dec ’24 | R$21.70 | R$39.09 +80.1% | 23.9% | R$60.00 | R$27.50 | n/a | 13 |
| Nov ’24 | R$13.30 | R$39.33 +195.7% | 24.2% | R$60.00 | R$28.00 | R$8.86 | 12 |
| Oct ’24 | R$21.20 | R$40.50 +91.0% | 21.2% | R$60.00 | R$30.00 | R$9.72 | 12 |
| Sep ’24 | R$28.60 | R$41.58 +45.4% | 18.9% | R$60.00 | R$32.00 | R$12.16 | 12 |
| Aug ’24 | R$34.30 | R$43.83 +27.8% | 20.5% | R$60.00 | R$32.00 | R$10.80 | 12 |
| Jul ’24 | R$33.70 | R$46.58 +38.2% | 27.6% | R$70.00 | R$28.00 | R$12.14 | 12 |
| Jun ’24 | R$40.60 | R$46.85 +15.4% | 26.5% | R$70.00 | R$28.00 | R$12.39 | 13 |
| May ’24 | R$33.40 | R$47.96 +43.6% | 28.3% | R$73.00 | R$28.00 | R$13.60 | 14 |
| Apr ’24 | R$33.10 | R$50.90 +53.8% | 30.3% | R$80.00 | R$28.00 | R$17.80 | 15 |
| Mar ’24 | R$32.30 | R$53.13 +64.5% | 32.7% | R$80.00 | R$28.00 | R$22.20 | 15 |
| Feb ’24 | R$42.90 | R$52.67 +22.8% | 33.5% | R$80.00 | R$28.00 | R$20.60 | 15 |
| Jan ’24 | R$27.40 | R$53.00 +93.4% | 32.7% | R$80.00 | R$28.00 | R$21.60 | 15 |
| Dec ’23 | R$31.00 | R$66.33 +114.0% | 35.3% | R$120.00 | R$32.00 | R$21.70 | 15 |
| Nov ’23 | R$45.60 | R$67.47 +48.0% | 34.6% | R$120.00 | R$32.00 | R$13.30 | 15 |
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
Lojas Quero-Quero
R$524.7m
Engages in the general retail trade activities in Brazil.
LJQQ3
R$2.81
7D
1.4%
1Y
-41.8%
Lojas Renner
R$15.0b
Operates as a fashion and lifestyle company in Brazil, Argentina, and Uruguay.
LREN3
R$16.15
7D
-2.1%
1Y
10.9%
Embpar Participacoes
R$80.5m
Engages in the sale of trucks and buses under the Scania brand in Brazil and internationally.
EPAR3
R$5.45
7D
3.6%
1Y
-49.3%