Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo 04:05:59 2026-10-26 pm EDT			5-day change	1st Jan Change
22.12 ^BRL	-27.95%		-25.02%	-8.60%

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	1,934	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	-8.13%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,356	3,509	3,518
Change	-	-55.35%	111.49%	-15.53%	34.15%	-13.35%	4.55%	0.26%
P/E	7x	4.21x	11.8x	5x	5.95x	4.94x	4.26x	3.98x
PBR	0.77x	-	0.61x	-	0.58x	0.52x	0.49x	0.45x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.5x	0.3x	0.58x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	7.81x	6.79x	5.45x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	13.6x	12.3x	9.91x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	14.8x	14.8x	13.1x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	19.2x	16.3x	13.6x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.69x	5.97x	5.53x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	37.1%	16.7%	18.1%
Dividend per Share ²	0.87	-	0.7	-	3.959	3.4	2.441	1.895
Rate of return	3.44%	-	3.07%	-	16.4%	15.4%	11%	8.57%
EPS ²	3.612	3.831	1.925	3.603	4.07	4.476	5.198	5.554
Distribution rate	24.1%	-	36.4%	-	97.3%	76%	47%	34.1%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	247.6	284.7	355
EBITDA ¹	119.7	166.6	165	161.7	213.8	226.5	236.8	268.9
EBIT ¹	118.9	164.9	161	156.1	207.2	174.5	215.7	258.3
Net income ¹	369	386.1	192.2	343.4	354.6	443.6	496.1	534.5
Net Debt ¹	1,065	-	1,144	1,305	1,768	1,422	1,575	1,584
Reference price ²	25.29	16.12	22.80	18.01	24.20	22.12	22.12	22.12
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LOG COMMERCIAL PROPERTIES E PARTICIPAÇÕES S.A.	6.86x	16.58x	18.13x	11.08%	355M
VINGROUP	63.94x	-	-	-	68.77B
SUN HUNG KAI PROPERTIES LIMITED	12.31x	4.33x	11.1x	3.91%	39.97B
MITSUBISHI ESTATE CO., LTD.	19.16x	4.11x	16.52x	1.28%	30.08B
MITSUI FUDOSAN CO., LTD.	14.62x	3.17x	15.16x	2.39%	27.97B
CHINA RESOURCES LAND LIMITED	8.05x	1.47x	8.24x	4.4%	27.54B
EMAAR PROPERTIES	5.51x	0.69x	1.44x	8.98%	26.81B
VINHOMES	8.63x	3.06x	7.13x	-.--%	20.31B
CK ASSET HOLDINGS LIMITED	9.79x	1.91x	7.37x	4.29%	20.15B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.6x	6.51x	17.12x	1.6%	19.9B
Average	16.25x	4.65x	11.36x	4.21%	28.19B
Weighted average by Cap.	24.44x	3.19x	10.66x	3.5%