Switch theme
Sign up to access all valuation multiples
Magazine Luiza SA is engaged in retail sales, through physical stores, e-commerce, and its SuperApp, which is an application that offers products and services from its subsidiaries, as well as from commercial partners (sellers) through the marketplace platform. Its operations include four segments, Retail segment: substantially resale of goods and services in the Company's stores, electronic commerce, and food delivery management platform; Financial operations: through the joint venture Luizacred, whose main purpose is to provide credit to the Company's customers for the purchase of products; Insurance operations, and Other services. The company derives maximum revenue from the Retail segment.
1957
n/a
LTM Revenue $6.8B
LTM EBITDA $528M
$2.4B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Magazine Luiza has a last 12-month revenue of $6.8B and a last 12-month EBITDA of $528M.
In the most recent fiscal year, Magazine Luiza achieved revenue of $6.6B and an EBITDA of $412M.
Magazine Luiza expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Magazine Luiza valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $6.4B | $6.6B | XXX | XXX | XXX |
| Gross Profit | $1.8B | $1.8B | XXX | XXX | XXX |
| Gross Margin | 28% | 27% | XXX | XXX | XXX |
| EBITDA | $82.6M | $412M | XXX | XXX | XXX |
| EBITDA Margin | 1% | 6% | XXX | XXX | XXX |
| Net Profit | -$87.0M | -$171M | XXX | XXX | XXX |
| Net Margin | -1% | -3% | XXX | XXX | XXX |
| Net Debt | $817M | $830M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Magazine Luiza's stock price is BRL 10 (or $2).
Magazine Luiza has current market cap of BRL 7.7B (or $1.3B), and EV of BRL 13.7B (or $2.4B).
See Magazine Luiza trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.4B | $1.3B | XXX | XXX | XXX | XXX | $0.08 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Magazine Luiza has market cap of $1.3B and EV of $2.4B.
Magazine Luiza's trades at 0.4x LTM EV/Revenue multiple, and 4.5x LTM EBITDA.
Analysts estimate Magazine Luiza's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Magazine Luiza and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $2.4B | XXX | XXX | XXX |
| EV/Revenue | 0.4x | XXX | XXX | XXX |
| EV/EBITDA | 5.8x | XXX | XXX | XXX |
| P/E | 17.2x | XXX | XXX | XXX |
| P/E/Growth | 1.3x | XXX | XXX | XXX |
| EV/FCF | 0.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpMagazine Luiza's NTM/LTM revenue growth is 5%
Magazine Luiza's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, Magazine Luiza's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Magazine Luiza's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Magazine Luiza and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 3% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 6% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 398% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 12% | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 19% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 4% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 27% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| ADNOC | XXX | XXX | XXX | XXX | XXX | XXX |
| Lulu Retail | XXX | XXX | XXX | XXX | XXX | XXX |
| Envela | XXX | XXX | XXX | XXX | XXX | XXX |
| Adairs | XXX | XXX | XXX | XXX | XXX | XXX |
| Eagers Automotive | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Magazine Luiza acquired XXX companies to date.
Last acquisition by Magazine Luiza was XXXXXXXX, XXXXX XXXXX XXXXXX . Magazine Luiza acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Magazine Luiza founded? | Magazine Luiza was founded in 1957. |
| Where is Magazine Luiza headquartered? | Magazine Luiza is headquartered in Brazil. |
| Is Magazine Luiza publicy listed? | Yes, Magazine Luiza is a public company listed on BVMF. |
| What is the stock symbol of Magazine Luiza? | Magazine Luiza trades under MGLU3 ticker. |
| When did Magazine Luiza go public? | Magazine Luiza went public in 2011. |
| Who are competitors of Magazine Luiza? | Similar companies to Magazine Luiza include e.g. ADNOC, Lulu Retail, Envela, Adairs. |
| What is the current market cap of Magazine Luiza? | Magazine Luiza's current market cap is $1.3B |
| What is the current revenue of Magazine Luiza? | Magazine Luiza's last 12-month revenue is $6.8B. |
| What is the current EBITDA of Magazine Luiza? | Magazine Luiza's last 12-month EBITDA is $528M. |
| What is the current EV/Revenue multiple of Magazine Luiza? | Current revenue multiple of Magazine Luiza is 0.4x. |
| What is the current EV/EBITDA multiple of Magazine Luiza? | Current EBITDA multiple of Magazine Luiza is 4.5x. |
| What is the current revenue growth of Magazine Luiza? | Magazine Luiza revenue growth between 2023 and 2024 was 3%. |
| Is Magazine Luiza profitable? | Yes, Magazine Luiza is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
