EN DE

Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11) Fair Value & Analysis

Real Estate · BR · Market cap R$303M

IL Inter Logistico Fundo De Investimento Imobiliario - FII INLG11 · SA
PriceR$64.35
Fair ValueR$92.81
Upside+44.2%
Quality61/100
Watch Inter Logistico Fundo De Investimento Imobiliario - FII for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 0.0% net margin
generates free cash flow
Mixed vs. peers (5/11)
Wide moat 65/100
Evidence: High Range R$69.61 – R$127.99 Share as image

Fair value as of: Jul 16, 2026

From 10 valuation models · updated 25 days ago

Share price −4.2% over the past month.

A solid business, screening 44% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (R$69.61). The market is more pessimistic than our downside scenario.
  • Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (R$69.61 to R$127.99) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

R$75.67 R$45.14 Fair Value R$92.81 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range R$45.14 – R$75.67 · fair‑value band R$69.61 – R$127.99 · the R$64.35 price screens below the R$92.81 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11) currently trades at R$64.35, while our model-based Fair Value estimate is R$92.81, implying the stock looks roughly 44.2% undervalued today. The Quality Score stands at 61/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

The stock trades on a trailing P/E of 4.7. Fundamentals as of Jul 16, 2026

Our scenario range runs from R$69.61 (bear case) to R$127.99 (bull case); at R$64.35, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 19% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -22% fair-value upside, at 44%, INLG11 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income R$95.19 R$110.39 R$205.00 76
Growth DCF R$47.11 R$81.40 R$135.28 72
Rev-Margin DCF R$45.18 R$79.13 R$150.26 67
All 10 models by family
DCF Models
FCF DCF R$50.29 R$73.39 R$142.43 38
5Y Revenue Exit R$41.03 R$69.19 R$127.99 39
10Y Revenue Exit R$43.09 R$89.42 R$117.49 36
Multiples
P/S Multiple R$69.61 R$92.81 R$116.01 58
P/B Multiple R$159.12 R$212.16 R$265.20 55
EV/Revenue R$33.63 R$48.03 R$62.42 43
Asset-Based
NCAV (Graham) R$53.04 R$71.07 R$106.08 50
Growth DCF
Growth DCF R$47.11 R$81.40 R$135.28 72
Rev-Margin DCF R$45.18 R$79.13 R$150.26 67
Economic Profit
Residual Income R$95.19 R$110.39 R$205.00 76

Widest divergence: Economic Profit (R$110.39) versus Asset-Based (R$71.07). Highest evidence: Residual Income (76).

Notify me when INLG11 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Free cash flow R$16.7M FY2025
P/E ratio 4.8
EPS (TTM) R$13.98

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 62 · Market factors (momentum, volatility) 48

Profitability 58
Margins and returns on capital today
Quality Growth 92
Are margins and returns improving?
Cashflow 72
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 35
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 16
Distance to the 52-week high (market factor)
Net Issuance 40
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Inter Logistico Fundo De Investimento Imobiliario - FII is headquartered in Brazil.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Inter Logistico Fundo De Investimento Imobiliario - FII reported revenue of R$64.4M in FY2025 versus R$27.6M in FY2021, a compound +23.6%/yr. Reported net income was R$63.1M in FY2025, compounding +23.7%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
R$64.4M
Latest YoY
+45.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+41.9%
Revenue +23.6%/yr
FY21 R$27.6M
FY22 R$22.5M
FY23 R$47.8M
FY24 R$44.2M
FY25 R$64.4M
Net income +23.7%/yr
FY21 R$26.9M
FY22 R$22.0M
FY23 R$46.2M
FY24 R$41.6M
FY25 R$63.1M

Watch INLG11: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Inter Logistico Fundo De Investimento Imobiliario - FII Fair Value". https://www.fairvalue-calculator.com/stock/INLG11

Peer Group

REIT - Diversified · 165 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 61 · Above median
Fair Value upside +44% · Top 25%
Return on assets 0% · Bottom 25%
Net margin (TTM) 0% · Below median
Operating margin (TTM) 0% · Bottom 25%
Revenue growth 0% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs REIT - Diversified median · lower = cheaper

P/E (TTM) 4.8× · Cheaper than 75% of peers
P/B 0.12× · Cheaper than 75% of peers
P/FCF 3.6× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 92 · sector 13
FUTURE 0 · sector 13
PAST 0 · sector 20
HEALTH 0 · sector 72
DIVIDEND 0 · sector 97

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Diversified stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Goodman Group GMG A$29.11 A$7.37 -75%
VICI Properties Inc VICI $26.73 $41.74 +56%
W. P. Carey Inc WPC $76.69 $35.59 -54%
Charter Hall Group CHC A$21.90 A$11.46 -48%
Fibra Uno FUNO11 31.10 MXN 63.56 MXN +104%
COV COV €52.55 €62.39 +19%
The GPT Group GPT A$4.89 A$3.49 -29%
Mirvac Group MGR A$1.70 A$0.5700 -66%
KLCC Property Holdings 5235SS 8.85 MYR 6.91 MYR -22%
CRRUN CRRUN C$17.65 C$17.89 +1%

Compare Inter Logistico Fundo De Investimento Imobiliario - FII with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of R$92.81 versus a price of R$64.35, about +44% (undervalued).
What is the fair value of INLG11?
Our model-based fair value for Inter Logistico Fundo De Investimento Imobiliario - FII is R$92.81 (as of Jul 16, 2026), built from audited fundamentals. The current price is R$64.35.
What is the quality score of INLG11?
Inter Logistico Fundo De Investimento Imobiliario - FII has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the net profit margin of INLG11?
The net profit margin of Inter Logistico Fundo De Investimento Imobiliario - FII is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Inter Logistico Fundo De Investimento Imobiliario - FII and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.