Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo 16:03:00 2026-09-25 EDT			5-day change	1st Jan Change
24.74 ^BRL	-1.36%		+0.90%	+2.23%

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	2,163	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	2.75%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,585	3,738	3,698
Change	-	-55.35%	111.49%	-15.53%	34.15%	-7.43%	4.26%	-1.07%
P/E	7x	4.21x	11.8x	5x	5.95x	5.53x	5.56x	5.33x
PBR	0.77x	-	0.61x	-	0.58x	0.59x	0.55x	0.5x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.55x	-8.94x	1.22x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	8.75x	7.51x	5.97x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	14.5x	13x	10.2x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.5x	15.5x	13.3x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	20.5x	17.3x	14.3x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.54x	6.94x	8.14x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	39.4%	14.4%	12.3%
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%	11.4%	9.32%	6.06%
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	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	24.74	24.74	24.74
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.	5.53x	14.51x	18.5x	11.4%	416M
SUN HUNG KAI PROPERTIES LIMITED	13.9x	4.52x	12.15x	3.64%	39.56B
EMAAR PROPERTIES	5.75x	0.78x	1.61x	8.56%	28.1B
MITSUBISHI ESTATE CO., LTD.	18.06x	3.97x	15.98x	1.36%	27.94B
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	26.04B
MITSUI FUDOSAN CO., LTD.	13.93x	3.1x	14.81x	2.51%	25.78B
ALPHA DHABI HOLDING	8.14x	0.9x	3.28x	2.75%	20.81B
CK ASSET HOLDINGS LIMITED	10.21x	2x	8.25x	4.11%	20.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.1x	6.4x	16.84x	1.66%	18.82B
HONGKONG LAND HOLDINGS LIMITED	37.84x	13.87x	34.9x	3.14%	18.26B
Average	13.42x	5.15x	13.41x	4.37%	22.63B
Weighted average by Cap.	13.69x	3.84x	12.18x	3.71%