Valuation LOG Commercial Properties e Participações S.A.

Stocks

Delayed Sao Paulo 18:01:42 11/09/2026 +03			5-day change	1st Jan Change
24.19 ^BRL	-1.79%		-2.06%	-

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	2,154	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	2.29%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,576	3,728	3,689
Change	-	-55.35%	111.49%	-15.53%	34.15%	-7.68%	4.27%	-1.07%
P/E	7x	4.21x	11.8x	5x	5.95x	5.5x	5.54x	5.31x
PBR	0.77x	-	0.61x	-	0.58x	0.58x	0.55x	0.5x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.55x	-8.91x	1.22x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	8.85x	7.49x	5.81x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	14.7x	13x	9.95x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.5x	15.2x	12.8x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	22.6x	17.1x	13.2x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.53x	6.92x	8.12x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	39.5%	14.5%	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%	9.36%	6.09%
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	24.63	24.63	24.63
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.	5.5x	14.69x	18.51x	11.45%	423M
SUN HUNG KAI PROPERTIES LIMITED	15.23x	4.79x	12.92x	3.35%	43.13B
MITSUBISHI ESTATE CO., LTD.	17.99x	3.97x	15.95x	1.36%	28.45B
CHINA RESOURCES LAND LIMITED	8.19x	1.5x	7.92x	4.37%	27.25B
EMAAR PROPERTIES	5.47x	0.65x	1.38x	9.14%	26.33B
MITSUI FUDOSAN CO., LTD.	14.13x	3.07x	14.71x	2.55%	25.93B
CK ASSET HOLDINGS LIMITED	10.63x	2.15x	9.15x	3.95%	21.38B
ALPHA DHABI HOLDING	7.86x	0.87x	3.17x	2.84%	20.11B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.18x	6.42x	16.89x	1.65%	19.35B
HONGKONG LAND HOLDINGS LIMITED	37.66x	13.8x	34.28x	3.14%	18.25B
Average	13.59x	5.19x	13.49x	4.38%	23.06B
Weighted average by Cap.	14.02x	3.92x	12.42x	3.66%