Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo 04:04:00 2026-09-03 pm EDT			5-day change	1st Jan Change
25.09 ^BRL	-1.61%		+4.45%	+3.68%

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	2,194	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	4.2%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,616	3,769	3,729
Change	-	-55.35%	111.49%	-15.53%	34.15%	-6.64%	4.22%	-1.06%
P/E	7x	4.21x	11.8x	5x	5.95x	5.61x	5.64x	5.4x
PBR	0.77x	-	0.61x	-	0.58x	0.59x	0.56x	0.51x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.56x	-9.07x	1.24x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	9.02x	7.63x	5.92x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	14.9x	13.1x	10.1x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.7x	15.4x	13x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	22.9x	17.3x	13.4x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.56x	6.99x	8.2x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	39%	14.3%	12.2%
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%	11.2%	9.19%	5.98%
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	25.09	25.09	25.09
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.	5.7x	15.01x	18.9x	11.06%	437M
SUN HUNG KAI PROPERTIES LIMITED	14.9x	4.77x	12.83x	3.4%	42.42B
MITSUBISHI ESTATE CO., LTD.	19.17x	4.05x	16.27x	1.31%	28.61B
CHINA RESOURCES LAND LIMITED	8.15x	1.5x	7.87x	4.44%	26.77B
MITSUI FUDOSAN CO., LTD.	14.43x	3.1x	14.85x	2.5%	25.7B
EMAAR PROPERTIES	5.32x	0.6x	1.27x	9.4%	25.6B
ALPHA DHABI HOLDING	7.77x	0.86x	3.13x	2.88%	19.86B
CK ASSET HOLDINGS LIMITED	10.78x	2.05x	9.56x	4.12%	20.41B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.22x	6.48x	17.08x	1.62%	19.21B
SWIRE PROPERTIES LIMITED	16.5x	9.27x	17.46x	5.02%	17.62B
Average	11.59x	4.77x	11.92x	4.57%	22.67B
Weighted average by Cap.	12.47x	3.56x	11.19x	3.84%