Valuation LOG Commercial Properties e Participações S.A.

Stocks

Delayed Sao Paulo 02:53:00 2026-09-14 pm EDT			5-day change	1st Jan Change
23.45 ^BRL	-1.68%		-3.38%	-3.10%

Aug. 11	LOG Commercial Properties e Participações S.A., Q2 2026 Earnings Call, Aug 07, 2026
Aug. 07	LOG Commercial Properties e Participações S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,555	1,616	2,274	1,582	2,105	2,085	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	-0.95%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,508	3,660	3,620
Change	-	-55.35%	111.49%	-15.53%	34.15%	-9.44%	4.35%	-1.09%
P/E	7x	4.21x	11.8x	5x	5.95x	5.33x	5.36x	5.14x
PBR	0.77x	-	0.61x	-	0.58x	0.57x	0.53x	0.48x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.53x	-8.62x	1.18x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	8.57x	7.25x	5.62x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	14.4x	12.7x	9.76x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.2x	14.9x	12.6x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	22.2x	16.8x	13x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.48x	6.79x	7.97x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	40.3%	14.7%	12.6%
Dividend per Share ²	0.87	-	0.7	-	3.959	2.819	2.306	1.5
Rate of return	3.44%	-	3.07%	-	16.4%	11.8%	9.67%	6.29%
EPS ²	3.612	3.831	1.925	3.603	4.07	4.476	4.448	4.642
Distribution rate	24.1%	-	36.4%	-	97.3%	63%	51.8%	32.3%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	243.4	287.6	370.8
EBITDA ¹	119.7	166.6	165	161.7	213.8	193.2	245	287.1
EBIT ¹	118.9	164.9	161	156.1	207.2	158	218	278.5
Net income ¹	369	386.1	192.2	343.4	354.6	409.9	455.8	406.5
Net Debt ¹	1,065	-	1,144	1,305	1,768	1,422	1,575	1,535
Reference price ²	25.29	16.12	22.80	18.01	24.20	23.85	23.85	23.85
Nbr of stocks (in thousands)	101,044	100,258	99,728	87,859	86,999	87,441	-	-
Announcement Date	2/8/22	2/8/23	2/6/24	2/5/25	2/11/26	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOG COMMERCIAL PROPERTIES E PARTICIPAÇÕES S.A.	5.33x	14.41x	18.16x	11.82%	409M
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.51x	12.17x	3.61%	39.98B
MITSUBISHI ESTATE CO., LTD.	17.8x	3.94x	15.85x	1.38%	28.22B
CHINA RESOURCES LAND LIMITED	7.88x	1.42x	7.8x	4.49%	26.51B
EMAAR PROPERTIES	5.45x	0.65x	1.36x	9.17%	26.23B
MITSUI FUDOSAN CO., LTD.	13.78x	3.08x	14.74x	2.54%	26.13B
CK ASSET HOLDINGS LIMITED	10.63x	2.15x	9.15x	3.95%	21.37B
ALPHA DHABI HOLDING	7.85x	0.87x	3.17x	2.85%	20.08B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.11x	6.41x	16.85x	1.66%	19.31B
HONGKONG LAND HOLDINGS LIMITED	37.44x	13.73x	34.11x	3.16%	18.14B
Average	13.33x	5.12x	13.34x	4.46%	22.64B
Weighted average by Cap.	13.67x	3.84x	12.25x	3.73%