Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo 16:05:58 2026-09-02 EDT			5-day change	1st Jan Change
25.50 ^BRL	+4.68%		+6.61%	+5.37%

08-11	LOG Commercial Properties e Participações S.A., Q2 2026 Earnings Call, Aug 07, 2026
08-07	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	2,230	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	5.91%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,652	3,805	3,765
Change	-	-55.35%	111.49%	-15.53%	34.15%	-5.72%	4.18%	-1.05%
P/E	7x	4.21x	11.8x	5x	5.95x	5.7x	5.73x	5.49x
PBR	0.77x	-	0.61x	-	0.58x	0.6x	0.57x	0.51x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.57x	-9.22x	1.26x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	9.16x	7.75x	6.01x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	15x	13.2x	10.2x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.9x	15.5x	13.1x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	23.1x	17.5x	13.5x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.59x	7.06x	8.28x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	38.7%	14.2%	12.1%
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%	11.1%	9.04%	5.88%
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	25.50	25.50	25.50
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.	5.44x	14.6x	18.39x	11.57%	414M
SUN HUNG KAI PROPERTIES LIMITED	14.74x	4.73x	12.72x	3.44%	41.98B
MITSUBISHI ESTATE CO., LTD.	18.87x	4.09x	16.54x	1.29%	28.87B
CHINA RESOURCES LAND LIMITED	8.47x	1.49x	7.81x	4.51%	26.36B
MITSUI FUDOSAN CO., LTD.	14.39x	3.15x	15.03x	2.44%	26.14B
EMAAR PROPERTIES	5.41x	0.63x	1.33x	9.24%	26.04B
ALPHA DHABI HOLDING	7.99x	0.88x	3.22x	2.8%	20.44B
CK ASSET HOLDINGS LIMITED	10.66x	2.02x	9.45x	4.17%	20.19B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.57x	6.57x	17.43x	1.58%	19.58B
SWIRE PROPERTIES LIMITED	16.54x	9.29x	17.49x	5.01%	17.67B
Average	11.61x	4.74x	11.94x	4.6%	22.77B
Weighted average by Cap.	12.48x	3.57x	11.24x	3.82%