Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 04:04:00 2026-08-04 pm EDT			5-day change	1st Jan Change
25.86 ^BRL	+0.66%		-0.73%	+6.86%

May. 05	LOG Commercial Properties e Participações S.A., Q1 2026 Earnings Call, May 05, 2026
May. 04	LOG Commercial Properties e Participações S.A. Reports Earnings Results for the First Quarter Ended March 31, 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	2,261	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	7.38%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,748	3,858	3,886
Change	-	-55.35%	111.49%	-15.53%	34.15%	-3.24%	2.94%	0.73%
P/E	7x	4.21x	11.8x	5x	5.95x	6.29x	6.5x	5.55x
PBR	0.77x	-	0.61x	-	0.58x	0.6x	0.56x	0.51x
PEG	-	0.69x	-0.2x	0.1x	0.5x	6.48x	-2.04x	0.3x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	8.83x	7.37x	6.08x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	14.6x	12.6x	10.4x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	17.2x	15.7x	13.7x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	21.3x	16.6x	13.4x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.45x	7.26x	9.07x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	40.8%	13.8%	11%
Dividend per Share ²	0.87	-	0.7	-	3.959	1.376	1.295	1.54
Rate of return	3.44%	-	3.07%	-	16.4%	5.32%	5.01%	5.96%
EPS ²	3.612	3.831	1.925	3.603	4.07	4.109	3.978	4.663
Distribution rate	24.1%	-	36.4%	-	97.3%	33.5%	32.6%	33%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	256	306.7	372
EBITDA ¹	119.7	166.6	165	161.7	213.8	218.5	246.5	284.4
EBIT ¹	118.9	164.9	161	156.1	207.2	176.3	232	290
Net income ¹	369	386.1	192.2	343.4	354.6	360	487.2	408.3
Net Debt ¹	1,065	-	1,144	1,305	1,768	1,487	1,597	1,625
Reference price ²	25.29	16.12	22.80	18.01	24.20	25.86	25.86	25.86
Nbr of stocks (in thousands)	101,044	100,258	99,728	87,859	86,999	87,425	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LOG COMMERCIAL PROPERTIES E PARTICIPAÇÕES S.A.	6.29x	14.64x	17.15x	5.32%	442M
SUN HUNG KAI PROPERTIES LIMITED	15.92x	5x	13.47x	3.18%	45.3B
MITSUBISHI ESTATE CO., LTD.	18.46x	3.97x	16.19x	1.35%	28.26B
EMAAR PROPERTIES	5.94x	0.72x	1.48x	8.47%	28.4B
MITSUI FUDOSAN CO., LTD.	13.63x	3.04x	14.56x	2.58%	25.18B
ALPHA DHABI HOLDING	8.6x	0.95x	3.47x	2.6%	21.99B
CK ASSET HOLDINGS LIMITED	9.07x	2.34x	7.2x	3.85%	21.37B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.98x	6.61x	17.67x	1.52%	20.42B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.15x	1.64x	14.22x	3.72%	18.49B
SWIRE PROPERTIES LIMITED	16.52x	9.66x	18.29x	5.01%	17.65B
Average	11.86x	4.86x	12.37x	3.76%	22.75B
Weighted average by Cap.	12.77x	3.73x	11.69x	3.6%