LOGN3 Relative Valuation - Log-in Logistica Intermodal SA

Watchlist Manager

Watchlist

Price: 32 BRL -2.97%

Market Cap: R$3.4B

	Log-in Logistica Intermodal SA BOVESPA:LOGN3	BR
P	Prakash Steelage Ltd NSE:PRAKASHSTL	IN
	Lovisa Holdings Ltd ASX:LOV	AU

Multiples-Based Value

The Multiples-Based Value of one LOGN3 stock under the Base Case scenario is 45.75 BRL. Compared to the current market price of 32 BRL, Log-in Logistica Intermodal SA is Undervalued by 30%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is relative valuation?

How is Multiples-Based Value calculated?

LOGN3 Multiples-Based Value

Undervaluation 30%

Multiples-Based Value

Price R$32

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
BR		Log-in Logistica Intermodal SA BOVESPA:LOGN3	3.5B BRL	1.1	36.3	5.4	8.2
DK		AP Moeller - Maersk A/S CSE:MAERSK B	232.1B DKK	0.7	13.6	4.4	14.6
CN		COSCO Shipping Holdings Co Ltd SSE:601919	235.4B CNY	1.1	7.6	4.2	4.2
CH		Kuehne und Nagel International AG SIX:KNIN	21.5B CHF	0.9	24	10.7	18.6
DE		Hapag Lloyd AG XETRA:HLAG	20.7B EUR	1.2	25.1	6.9	23.2
JP		Nippon Yusen KK TSE:9101	2.5T JPY	1	10.9	11.2	24.2
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	438.4B TWD	1.2	6.4	3.4	5.4
JP		Mitsui O.S.K. Lines Ltd TSE:9104	2.2T JPY	1.2	9.2	15	31.3
KR	H	HMM Co Ltd KRX:011200	20.4T KRW	1.9	10.9	4.3	7.6
HK		SITC International Holdings Co Ltd HKEX:1308	96.6B HKD	3.5	9.9	9.2	9.2
HK		Orient Overseas (International) Ltd HKEX:316	95B HKD	1.2	8	5.4	5.4

				Revenue Growth	P/S to Growth
BR		Log-in Logistica Intermodal SA BOVESPA:LOGN3	Average P/S: 1.4 1.1	9%	0.1
DK		AP Moeller - Maersk A/S CSE:MAERSK B	0.7	1%	0.7
CN		COSCO Shipping Holdings Co Ltd SSE:601919	1.1	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	0.9	4%	0.2
DE		Hapag Lloyd AG XETRA:HLAG	1.2	-1%	N/A
JP		Nippon Yusen KK TSE:9101	1	-1%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	1.2	-3%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	1.2	2%	0.6
KR	H	HMM Co Ltd KRX:011200	1.9	-3%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	3.5	2%	1.8
HK		Orient Overseas (International) Ltd HKEX:316	1.2	-1%	N/A

				Earnings Growth	PEG
BR		Log-in Logistica Intermodal SA BOVESPA:LOGN3	Average P/E: 14.7 36.3	60%	0.6
DK		AP Moeller - Maersk A/S CSE:MAERSK B	13.6	N/A	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	7.6	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	24	9%	2.7
DE		Hapag Lloyd AG XETRA:HLAG	25.1	-45%	N/A
JP		Nippon Yusen KK TSE:9101	10.9	-21%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	6.4	-26%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	9.2	-22%	N/A
KR	H	HMM Co Ltd KRX:011200	10.9	-20%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	9.9	-7%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	8	-38%	N/A

				EBITDA Growth	EV/EBITDA to Growth
BR		Log-in Logistica Intermodal SA BOVESPA:LOGN3	Average EV/EBITDA: 7.3 5.4	7%	0.8
DK		AP Moeller - Maersk A/S CSE:MAERSK B	4.4	-9%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	4.2	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	10.7	6%	1.8
DE		Hapag Lloyd AG XETRA:HLAG	6.9	-4%	N/A
JP		Nippon Yusen KK TSE:9101	11.2	-2%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	3.4	-12%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	15	2%	7.5
KR	H	HMM Co Ltd KRX:011200	4.3	-10%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	9.2	-2%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	5.4	-5%	N/A

				EBIT Growth	EV/EBIT to Growth
BR		Log-in Logistica Intermodal SA BOVESPA:LOGN3	Average EV/EBIT: 13.8 8.2	N/A	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	14.6	-24%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	4.2	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	18.6	8%	2.3
DE		Hapag Lloyd AG XETRA:HLAG	23.2	23%	1
JP		Nippon Yusen KK TSE:9101	24.2	N/A	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	5.4	-52%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	31.3	N/A	N/A
KR	H	HMM Co Ltd KRX:011200	7.6	-20%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	9.2	-12%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	5.4	N/A	N/A

Log-in Logistica Intermodal SA
BOVESPA:LOGN3

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

LOGN3 Competitors Multiples
Log-in Logistica Intermodal SA Competitors

See Also

Company

Help

Tools

Stocks

Log-in Logistica Intermodal SA BOVESPA:LOGN3

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

LOGN3 Competitors Multiples Log-in Logistica Intermodal SA Competitors

See Also

Company

Help

Tools

Stocks

Log-in Logistica Intermodal SA
BOVESPA:LOGN3

LOGN3 Competitors Multiples
Log-in Logistica Intermodal SA Competitors