Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo 04:05:43 2026-09-04 pm EDT			5-day change	1st Jan Change
24.71 ^BRL	-1.51%		+2.87%	+2.11%

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	2,161	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	2.63%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,583	3,735	3,696
Change	-	-55.35%	111.49%	-15.53%	34.15%	-7.5%	4.26%	-1.07%
P/E	7x	4.21x	11.8x	5x	5.95x	5.52x	5.56x	5.32x
PBR	0.77x	-	0.61x	-	0.58x	0.59x	0.55x	0.5x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.55x	-8.94x	1.22x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	8.88x	7.51x	5.83x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	14.7x	13x	9.97x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.5x	15.2x	12.9x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	22.7x	17.1x	13.3x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.54x	6.93x	8.13x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	39.4%	14.4%	12.3%
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%	11.4%	9.33%	6.07%
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	24.71	24.71	24.71
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.	5.61x	14.86x	18.72x	11.24%	430M
SUN HUNG KAI PROPERTIES LIMITED	14.96x	4.79x	12.87x	3.39%	42.62B
MITSUBISHI ESTATE CO., LTD.	18.25x	4x	16.1x	1.34%	28.64B
CHINA RESOURCES LAND LIMITED	8.45x	1.54x	7.95x	4.29%	27.7B
MITSUI FUDOSAN CO., LTD.	13.99x	3.1x	14.85x	2.5%	26.21B
EMAAR PROPERTIES	5.38x	0.62x	1.31x	9.29%	25.89B
CK ASSET HOLDINGS LIMITED	10.29x	2.08x	8.84x	4.08%	20.69B
ALPHA DHABI HOLDING	7.78x	0.86x	3.14x	2.87%	19.89B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.05x	6.45x	16.98x	1.64%	19.33B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.05x	1.48x	12.38x	3.81%	18.39B
Average	10.78x	3.98x	11.31x	4.44%	22.98B
Weighted average by Cap.	11.78x	2.95x	10.72x	3.72%