Valuation LOG Commercial Properties e Participações S.A.

Stocks

Delayed Sao Paulo 09:04:46 2026-08-14 am EDT			5-day change	1st Jan Change
23.68 ^BRL	-1.58%		-5.74%	-1.65%

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	2,103	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	-0.09%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,640	3,700	3,674
Change	-	-55.35%	111.49%	-15.53%	34.15%	-6.02%	1.66%	-0.73%
P/E	7x	4.21x	11.8x	5x	5.95x	6.43x	6.05x	5.16x
PBR	0.77x	-	0.61x	-	0.58x	0.57x	0.52x	0.47x
PEG	-	0.69x	-0.2x	0.1x	0.5x	-0.79x	0.95x	0.3x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	8.64x	6.86x	5.63x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	14.9x	12.1x	9.83x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.8x	15x	12.6x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	23x	16x	12.7x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.38x	6.96x	8.57x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	42%	14.4%	11.7%
Dividend per Share ²	0.87	-	0.7	-	3.959	1.376	1.295	1.36
Rate of return	3.44%	-	3.07%	-	16.4%	5.72%	5.38%	5.65%
EPS ²	3.612	3.831	1.925	3.603	4.07	3.74	3.978	4.663
Distribution rate	24.1%	-	36.4%	-	97.3%	36.8%	32.6%	29.2%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	243.5	306.7	373.8
EBITDA ¹	119.7	166.6	165	161.7	213.8	193.5	246.5	291.2
EBIT ¹	118.9	164.9	161	156.1	207.2	158	232	290
Net income ¹	369	386.1	192.2	343.4	354.6	327	487.2	408.3
Net Debt ¹	1,065	-	1,144	1,305	1,768	1,536	1,597	1,570
Reference price ²	25.29	16.12	22.80	18.01	24.20	24.06	24.06	24.06
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOG COMMERCIAL PROPERTIES E PARTICIPAÇÕES S.A.	6.43x	14.95x	18.81x	5.72%	405M
SUN HUNG KAI PROPERTIES LIMITED	15.26x	4.86x	13.08x	3.32%	43.43B
CHINA RESOURCES LAND LIMITED	8.97x	1.53x	7.99x	3.96%	31.01B
MITSUBISHI ESTATE CO., LTD.	18.33x	4.04x	16.49x	1.34%	27.94B
EMAAR PROPERTIES	6.26x	0.37x	0.73x	8.94%	26.9B
MITSUI FUDOSAN CO., LTD.	13.59x	3.04x	14.66x	2.6%	24.61B
CK ASSET HOLDINGS LIMITED	12.43x	2.19x	7.83x	3.82%	21.45B
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	20.93B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.68x	6.6x	17.64x	1.56%	19.77B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.32x	1.66x	14.33x	3.66%	18.8B
Average	11.35x	4.01x	11.49x	3.77%	23.52B
Weighted average by Cap.	12.16x	2.93x	10.71x	3.61%