EN DE

Melnick Desenvolvimento Imobiliário S.A (MELK3) Fair Value & Analysis

Real Estate · BR · Market cap R$606M

MD Melnick Desenvolvimento Imobiliário S.A MELK3 · SA
PriceR$2.81
Fair ValueR$7.48
Upside+166.2%
Quality51/100
Watch Melnick Desenvolvimento Imobiliário S.A for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 10.2% net margin
Low debt · negative free cash flow
Ranks above peers (9/13)
Moderate moat 48/100
Evidence: High Range R$5.04 – R$9.35 Share as image

Fair value as of: Jul 19, 2026

From 9 valuation models · updated 22 days ago

Fair value updated Jul 19, 2026, revised from R$8.00 to R$7.48 (−6.5%) since Jun 26, 2026. Share price −9.1% over the past month.

A solid business, screening 166% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (R$5.04). The market is more pessimistic than our downside scenario.
  • Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (R$5.04 to R$9.35) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$3.96 R$1.50 Fair Value R$7.48 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range R$1.50 – R$3.96 · fair‑value band R$5.04 – R$9.35 · the R$2.81 price screens below the R$7.48 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Melnick Desenvolvimento Imobiliário S.A (MELK3) currently trades at R$2.81, while our model-based Fair Value estimate is R$7.48, implying the stock looks roughly 166.2% undervalued today. The Quality Score stands at 51/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Melnick Desenvolvimento Imobiliário S.A generated revenue of R$1.2B at a net margin of 10.2%. Revenue grew 42.3% year over year. It earns a return on equity of 13.4%. Net debt stands at R$599M. Fundamentals as of Jul 19, 2026

Our scenario range runs from R$5.04 (bear case) to R$9.35 (bull case); at R$2.81, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 30% below its 52-week high, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -2% fair-value upside, at 166%, MELK3 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income R$4.46 R$4.88 R$5.93 76
Gordon GGM R$4.41 R$7.95 R$10.94 70
DDM Multi-Stage R$4.41 R$7.26 R$8.49 61
All 9 models by family
Dividend Discount
Gordon GGM R$4.41 R$7.95 R$10.94 70
DDM Multi-Stage R$4.41 R$7.26 R$8.49 61
Multiples
P/S Multiple R$7.05 R$9.40 R$11.76 58
P/B Multiple R$7.05 R$9.40 R$11.76 55
EV/EBIT R$6.81 R$9.91 R$13.01 53
EV/EBITDA R$4.97 R$7.45 R$9.94 54
EV/Revenue R$2.64 R$4.84 R$7.03 43
Asset-Based
NCAV (Graham) R$2.63 R$3.52 R$5.25 50
Economic Profit
Residual Income R$4.46 R$4.88 R$5.93 76

Widest divergence: Multiples (R$9.40) versus Asset-Based (R$3.52). Highest evidence: Residual Income (76).

Notify me when MELK3 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) R$1.2B
Revenue growth (YoY) +42.3%
Net margin 10.2%
Return on equity 13.4%
Free cash flow −R$146M FY2025
P/E ratio 5.4
More key figures
Operating margin 11.3%
EPS (TTM) R$0.5900
EPS growth (YoY) +88.3%
Net debt R$599M FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 47 · Market factors (momentum, volatility) 39

Profitability 34
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 55
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 14
Distance to the 52-week high (market factor)
Net Issuance 76
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Melnick Desenvolvimento Imobiliário S.A. operates as a real estate development company in Brazil. It undertakes development of residential, commercial, condominium, land, and hotel projects; and provides reversible leasing programs. The company was founded in 1970 and is headquartered in Porto Alegre, Brazil. Melnick Desenvolvimento Imobiliário S.A.

Full company description

Melnick Desenvolvimento Imobiliário S.A. operates as a real estate development company in Brazil. It undertakes development of residential, commercial, condominium, land, and hotel projects; and provides reversible leasing programs. The company was founded in 1970 and is headquartered in Porto Alegre, Brazil. Melnick Desenvolvimento Imobiliário S.A. is a subsidiary of Even Construtora e Incorporadora S.A.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Melnick Desenvolvimento Imobiliário S.A reported revenue of R$1.1B in FY2025 versus R$772M in FY2021, a compound +9.7%/yr. Reported net income was R$112M in FY2025, compounding +7.8%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
R$1.1B
Latest YoY
+8.6%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.0%
Avg. growth/yr (9Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.4%
Revenue +9.7%/yr
FY21 R$772M
FY22 R$1.0B
FY23 R$1.2B
FY24 R$1.0B
FY25 R$1.1B
Net income +7.8%/yr
FY21 R$82.9M
FY22 R$84.4M
FY23 R$104M
FY24 R$71.4M
FY25 R$112M

Watch MELK3: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Melnick Desenvolvimento Imobiliário S.A Fair Value". https://www.fairvalue-calculator.com/stock/MELK3

Peer Group

Real Estate Services · 520 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 53 · Below median
Fair Value upside +166% · Top 25%
Return on equity (TTM) 13% · Top 25%
Return on assets 3% · Above median
Net margin (TTM) 10% · Above median
Operating margin (TTM) 11% · Below median
Revenue growth 42% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.48× · Higher than median

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 5.1× · Cheaper than 75% of peers
P/B 0.57× · Cheaper than median
P/S (TTM) 0.50× · Cheaper than median
EV/EBITDA 8.0× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 37
FUTURE 100 · sector 10
PAST 54 · sector 16
HEALTH 76 · sector 85
DIVIDEND 0 · sector 49

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Vingroup Joint Stock Company VIC 223,000 VND 25,731 VND -88%
KE Holdings 2423 HK$44.76 HK$18.03 -60%
Swire Properties Limited 1972 HK$23.90 HK$18.75 -22%
Plaza S.A MALLPLAZA 3,725 CLP 5,571 CLP +50%
SAGAA SAGAA kr 170.00 kr 75.55 -56%
Cencosud Shopping S.A CENCOMALLS 2,324 CLP 2,976 CLP +28%
PT Sarana Menara Nusantara Tbk. owns and TOWR 372.00 IDR 1,208 IDR +225%
PT Metropolitan Kentjana Tbk MKPI 20,975 IDR 19,160 IDR -9%
PT Bangun Kosambi Sukses Tbk, CBDK 3,530 IDR 3,464 IDR -2%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 3,998 ARS +60%

Compare Melnick Desenvolvimento Imobiliário S.A with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Melnick Desenvolvimento Imobiliário S.A (MELK3) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of R$7.48 versus a price of R$2.81, about +166% (undervalued).
What is the fair value of MELK3?
Our model-based fair value for Melnick Desenvolvimento Imobiliário S.A is R$7.48 (as of Jul 19, 2026), built from audited fundamentals. The current price is R$2.81.
What is the quality score of MELK3?
Melnick Desenvolvimento Imobiliário S.A has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Melnick Desenvolvimento Imobiliário S.A (MELK3)?
Melnick Desenvolvimento Imobiliário S.A reported trailing-twelve-month revenue of about R$1.2B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of MELK3?
The net profit margin of Melnick Desenvolvimento Imobiliário S.A is about 10.2%, meaning it keeps roughly 10.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Melnick Desenvolvimento Imobiliário S.A and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.