Valuation LOG Commercial Properties e Participações S.A.
Stocks
LOGG3
BRLOGGACNOR7
Real Estate Development & Operations
|
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% |
Company Valuation: LOG Commercial Properties e Participações S.A.
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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 5.61x | 14.86x | 18.72x | 11.24% | 430M | ||
| 14.96x | 4.79x | 12.87x | 3.39% | 42.62B | ||
| 18.25x | 4x | 16.1x | 1.34% | 28.64B | ||
| 8.45x | 1.54x | 7.95x | 4.29% | 27.7B | ||
| 13.99x | 3.1x | 14.85x | 2.5% | 26.21B | ||
| 5.38x | 0.62x | 1.31x | 9.29% | 25.89B | ||
| 10.29x | 2.08x | 8.84x | 4.08% | 20.69B | ||
| 7.78x | 0.86x | 3.14x | 2.87% | 19.89B | ||
| 13.05x | 6.45x | 16.98x | 1.64% | 19.33B | ||
| 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% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LOGG3 Stock
- Valuation LOG Commercial Properties e Participações S.A.
Select your edition
All financial news and data tailored to specific country editions
















