Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo 16:05:59 2026-10-16 EDT			5-day change	1st Jan Change
28.56 ^BRL	-1.24%		-8.84%	+18.02%

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	2,497	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	18.62%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,919	4,072	4,032
Change	-	-55.35%	111.49%	-15.53%	34.15%	1.19%	3.9%	-0.98%
P/E	7x	4.21x	11.8x	5x	5.95x	6.38x	6.42x	6.15x
PBR	0.77x	-	0.61x	-	0.58x	0.68x	0.64x	0.57x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.64x	-10.33x	1.41x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	10.1x	8.67x	6.89x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	15.9x	14.1x	11.1x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	20.2x	16.9x	14.5x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	22.5x	18.9x	15.6x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.78x	7.55x	8.87x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	36%	13.2%	11.3%
Dividend per Share ²	0.87	-	0.7	-	3.959	2.92	2.083	1.614
Rate of return	3.44%	-	3.07%	-	16.4%	10.2%	7.29%	5.65%
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%	65.2%	46.8%	34.8%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	247.2	288	362.6
EBITDA ¹	119.7	166.6	165	161.7	213.8	193.8	241.4	278.1
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	462.4
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	28.56	28.56	28.56
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.	6.46x	15.98x	20.38x	10.1%	502M
VINGROUP	58.93x	-	-	-	63.19B
SUN HUNG KAI PROPERTIES LIMITED	12.4x	4.35x	11.16x	3.88%	39.25B
EMAAR PROPERTIES	5.61x	0.73x	1.51x	8.77%	27.43B
CHINA RESOURCES LAND LIMITED	8.2x	1.47x	8.16x	4.31%	27.32B
MITSUBISHI ESTATE CO., LTD.	17.64x	3.92x	15.78x	1.39%	27.17B
MITSUI FUDOSAN CO., LTD.	13.58x	3.06x	14.64x	2.57%	25.01B
CK ASSET HOLDINGS LIMITED	9.74x	1.9x	7.83x	4.31%	19.58B
ALPHA DHABI HOLDING	7.63x	0.84x	3.08x	2.93%	19.51B
VINHOMES	7.9x	2.84x	6.61x	-.--%	18.7B
Average	14.81x	3.90x	9.91x	4.25%	26.77B
Weighted average by Cap.	22.04x	2.59x	9.02x	3.71%