Valuation LOG Commercial Properties e Participações S.A.

Stocks

Market Closed - Sao Paulo Other stock markets 21:04:00 02/07/2026 BST			5-day change	1st Jan Change
28.17 ^BRL	+0.61%		+2.18%	+16.40%

05-05	LOG Commercial Properties e Participações S.A., Q1 2026 Earnings Call, May 05, 2026
05-04	LOG Commercial Properties e Participações S.A. Reports Earnings Results for the First Quarter Ended March 31, 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	2,463	-	-
Change	-	-36.76%	40.69%	-30.41%	33.05%	16.97%	-	-
Enterprise Value (EV) ¹	3,620	1,616	3,418	2,887	3,873	3,998	4,046	4,148
Change	-	-55.35%	111.49%	-15.53%	34.15%	3.22%	1.21%	2.52%
P/E	7x	4.21x	11.8x	5x	5.95x	5.98x	6.16x	5.04x
PBR	0.77x	-	0.61x	-	0.58x	0.65x	0.61x	0.55x
PEG	-	0.69x	-0.2x	0.1x	0.5x	0.4x	-2.1x	0.2x
Capitalization / Revenue	17.1x	7.44x	10.3x	7.2x	8.46x	9.77x	8.04x	6.84x
EV / Revenue	24.2x	7.44x	15.5x	13.1x	15.6x	15.9x	13.2x	11.5x
EV / EBITDA	30.2x	9.7x	20.7x	17.9x	18.1x	18.8x	16.1x	15.2x
EV / EBIT	30.5x	9.8x	21.2x	18.5x	18.7x	21.8x	17.6x	15.4x
EV / FCF	7.06x	-	-8.62x	-	-5.1x	2.31x	4.79x	6.97x
FCF Yield	14.2%	-	-11.6%	-	-19.6%	43.3%	20.9%	14.3%
Dividend per Share ²	0.87	-	0.7	-	-	1.53	1.295	1.54
Rate of return	3.44%	-	3.07%	-	-	5.43%	4.6%	5.47%
EPS ²	3.612	3.831	1.925	3.603	4.07	4.709	4.571	5.585
Distribution rate	24.1%	-	36.4%	-	-	32.5%	28.3%	27.6%
Net sales ¹	149.4	217.2	220.2	219.7	248.8	252	306.5	360.2
EBITDA ¹	119.7	166.6	165	161.7	213.8	212.8	251.6	273.5
EBIT ¹	118.9	164.9	161	156.1	207.2	183.7	229.6	270
Net income ¹	369	386.1	192.2	343.4	354.6	412.9	487.2	489.4
Net Debt ¹	1,065	-	1,144	1,305	1,768	1,535	1,584	1,686
Reference price ²	25.29	16.12	22.80	18.01	24.20	28.17	28.17	28.17
Nbr of stocks (in thousands)	101,044	100,258	99,728	87,859	86,999	87,425	-	-
Announcement Date	08/02/22	08/02/23	06/02/24	05/02/25	11/02/26	-	-	-

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.	5.95x	15.8x	18.72x	5.46%	470M
SUN HUNG KAI PROPERTIES LIMITED	14.49x	4.61x	12.54x	3.48%	41.49B
MITSUBISHI ESTATE CO., LTD.	21.84x	4.31x	18.11x	1.16%	29.56B
EMAAR PROPERTIES	6.07x	0.74x	1.5x	8.31%	28.97B
CHINA RESOURCES LAND LIMITED	7.58x	1.38x	6.9x	4.7%	27.27B
MITSUI FUDOSAN CO., LTD.	14.92x	3.12x	15.42x	2.35%	24.75B
ALPHA DHABI HOLDING	15.45x	0.98x	6.51x	2.41%	21.45B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.91x	6.79x	19.26x	1.19%	20.86B
CK ASSET HOLDINGS LIMITED	9.03x	2.17x	7.47x	4.12%	19.71B
ALDAR PROPERTIES	7.81x	1.73x	5.59x	2.84%	17.57B
Average	11.90x	4.17x	11.20x	3.6%	23.21B
Weighted average by Cap.	12.84x	3.01x	10.62x	3.51%