Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo 23:05:59 26/10/2026 +03			5-day change	1st Jan Change
22.12 ^BRL	-27.95%		-25.02%	-8.60%

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	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 A	2/8/23 A	2/6/24 A	2/5/25 A	2/11/26 A	-	-	-

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.	4.94x	13.55x	14.82x	15.37%	355M
VINGROUP	64.07x	-	-	-	68.77B
SUN HUNG KAI PROPERTIES LIMITED	12.62x	4.42x	11.33x	3.82%	39.97B
MITSUBISHI ESTATE CO., LTD.	19.46x	4.15x	16.67x	1.26%	30.08B
MITSUI FUDOSAN CO., LTD.	15.13x	3.22x	15.42x	2.31%	27.97B
CHINA RESOURCES LAND LIMITED	8.27x	1.49x	8.36x	4.28%	27.54B
EMAAR PROPERTIES	5.51x	0.69x	1.44x	8.98%	26.81B
VINHOMES	8.57x	3.04x	7.09x	-.--%	20.31B
CK ASSET HOLDINGS LIMITED	10.02x	1.96x	7.56x	4.19%	20.15B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.86x	6.57x	17.27x	1.57%	19.9B
Average	16.25x	4.34x	11.11x	4.64%	28.19B
Weighted average by Cap.	24.65x	3.23x	10.79x	3.45%