|
Real-time Estimate
Tradegate
07:43:20 11/11/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 37.42 EUR | +0.11% |
|
+2.75% | +24.04% |
| 06/11 | Logista Integral, S.A., 2026 Earnings Call, Nov 06, 2026 | |
| 06/11 | Spanish stocks - Factors to watch on Nov 6 | RE |
Company Valuation: Logista Holdings
Data adjusted to current consolidation scope
| Fiscal Period: September | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,459 | 3,190 | 3,571 | 3,816 | 4,580 | 4,940 | - | - |
| Change | - | 29.72% | 11.92% | 6.86% | 20.04% | 7.85% | - | - |
| Enterprise Value (EV) 1 | 248.6 | 706.5 | 1,106 | 1,230 | 4,580 | 2,270 | 2,270 | 2,150 |
| Change | - | 184.14% | 56.61% | 11.16% | 272.4% | -50.45% | 0.04% | -5.32% |
| P/E | 12.4x | 11.7x | 11.6x | 13.6x | 16.3x | 17.8x | 15.7x | 15.1x |
| PBR | 4.38x | 5.4x | 5.57x | 5.94x | - | 8.31x | 7.62x | - |
| PEG | - | 0.3x | 0.9x | -1.52x | - | -11.71x | 1.2x | 3.96x |
| Capitalization / Revenue | 1.99x | 1.89x | 2.03x | 2.11x | 2.49x | 2.65x | 2.59x | 2.56x |
| EV / Revenue | 0.2x | 0.42x | 0.63x | 0.68x | 2.49x | 1.22x | 1.19x | 1.11x |
| EV / EBITDA | 0.64x | 1.57x | 2.24x | 2.48x | 9.07x | 4.63x | 4.51x | 4.32x |
| EV / EBIT | 0.94x | 2.41x | 3.39x | 3.87x | 14.4x | 7.67x | 6.38x | 5.83x |
| EV / FCF | 0.43x | 2.6x | 3.09x | 2.21x | - | 5.37x | 6.49x | 5.99x |
| FCF Yield | 233% | 38.5% | 32.4% | 45.2% | - | 18.6% | 15.4% | 16.7% |
| Dividend per Share 2 | 1.38 | 1.85 | 2.09 | 2.09 | - | 2.14 | 2.177 | 2.25 |
| Rate of return | 7.4% | 7.64% | 7.72% | 7.23% | - | 5.72% | 5.82% | 6.02% |
| EPS 2 | 1.51 | 2.07 | 2.34 | 2.13 | 2.13 | 2.098 | 2.379 | 2.47 |
| Distribution rate | 91.4% | 89.4% | 89.3% | 98.1% | - | 102% | 91.5% | 91.1% |
| Net sales 1 | 1,235 | 1,684 | 1,757 | 1,809 | 1,840 | 1,862 | 1,908 | 1,932 |
| EBITDA 1 | 386.6 | 451.2 | 495 | 495 | 505 | 490.4 | 503.6 | 498 |
| EBIT 1 | 263.6 | 293.5 | 326 | 318 | 317 | 296 | 356.1 | 369 |
| Net income 1 | 198.8 | 273.8 | 308 | 281 | 282 | 282.5 | 315 | 333 |
| Net Debt 1 | -2,211 | -2,484 | -2,464 | -2,586 | - | -2,670 | -2,669 | -2,790 |
| Reference price 2 | 18.65 | 24.20 | 27.06 | 28.90 | 34.66 | 37.38 | 37.38 | 37.38 |
| Nbr of stocks (in thousands) | 131,874 | 131,831 | 131,949 | 132,030 | 132,146 | 132,146 | - | - |
| Announcement Date | 4/11/22 | 8/11/23 | 6/11/24 | 6/11/25 | 6/11/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.82x | 1.22x | 4.63x | 5.72% | 5.51B | |
| 19.03x | 1.24x | 9.09x | 5.9% | 94.56B | |
| 15.3x | 0.87x | 7.78x | 1.77% | 74.82B | |
| 16.35x | 0.98x | 7.2x | 3.42% | 72.55B | |
| 33.07x | 1.38x | 11.96x | 0.49% | 51.03B | |
| 13.42x | 9.34x | 29.32x | 5.16% | 42.6B | |
| 24.39x | 1.15x | 12.31x | 3.21% | 32.79B | |
| 15.44x | 0.46x | 4.64x | 2.66% | 25.33B | |
| 21.86x | 1.65x | 15.44x | 0.82% | 24.43B | |
| 10.37x | 1.46x | 5.39x | 4.06% | 15.29B | |
| Average | 18.71x | 1.97x | 10.77x | 3.32% | 44B | |
| Weighted average by Cap. | 19.07x | 1.92x | 11.00x | 3.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LOG Stock
- Valuation Logista Holdings
Select your edition
All financial news and data tailored to specific country editions
