Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Inter Logistico Fundo De Investimento Imobiliario - FII stock BRL 64.82, price BRL 59.20, upside +9.5%, quality 65 out of 100. Rating: fairly valued. Calculated from audited financials with 12 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range R$43.87 – R$73.54 · fair‑value band R$40.53 – R$106.61 · the R$59.20 price screens below the R$64.82 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Inter Logistico Fundo De Investimento Imobiliario - FII in your weekly email
Every Wednesday you see whether Inter Logistico Fundo De Investimento Imobiliario - FII is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Inter Logistico Fundo De Investimento Imobiliario - FII is headquartered in Brazil.
Stock analysis
Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11) currently trades at R$59.20, while our model-based Fair Value estimate is R$64.82, so the stock looks roughly fairly valued today (gap 8.7%).
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of R$101.97 per share, and 11 of the 12 models we run sit above the R$59.20 price.
Bear case: the DCF Models group reads lowest at R$64.73, and 1 of the 12 models stay below the price. Data coverage for this calculation is low.
Scenario range: R$40.53 (bear) to R$106.61 (bull), the price of R$59.20 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 65/100 (solid quality), in the Real Estate sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
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.
Key figures
Market cap R$267M (≈ $48.5M) Micro · P/E ratio 4.2 · P/S ratio 4.14 · EPS (TTM) R$13.98 · Net margin 97.9% · Free cash flow R$16.7M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 84 out of 100 (low confidence).
What moves the price
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 −7% fair-value upside, at 9%, INLG11 screens cheaper than that median.
Fair Value models
BearR$40.53Fair Value R$64.82BullR$106.61
Price R$59.20 · Upside +9.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (R$11.99 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+45.9%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+41.9%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in BRL (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in BRL: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+8.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.3%
Dividend (yield on the price)0.0%
2025 sits 52% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+12.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Brazil: IMF forecast 3.3% a year to 2030, 5.4% from 2016 to 2025) that is about +8.7% a year for the price.
Compare Inter Logistico Fundo De Investimento Imobiliario - FII with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.REIT - Diversified · 138 stocks
Beats the industry median on 7/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside+9.5% · Above median
Profitability
Return on assets13.1% · Top 25%
Net margin (12 months)97.9% · Top 25%
Operating margin (12 months)0.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)0.0% · Below median
Dividend yield (12 months)0.0% · Bottom 25%
Valuation Multiplesvs REIT - Diversified median · lower = cheaper
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
Frequently asked questions
Is Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of R$64.82 versus a price of R$59.20, about +9% upside (fairly valued).
What is the fair value of INLG11?
Our model-based fair value for Inter Logistico Fundo De Investimento Imobiliario - FII is R$64.82 (as of Nov 9, 2026), built from audited fundamentals. The current price: R$59.20.
What is the quality score of INLG11?
Inter Logistico Fundo De Investimento Imobiliario - FII has a Quality Score of 65/100. 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 price target for Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11)?
Our model-based price target is the fair value of R$64.82 (as of Nov 9, 2026) from 12 valuation models. Cautious scenario R$40.53, optimistic scenario R$106.61. It is a calculation from audited fundamentals, not an analyst target.
What is the Inter Logistico Fundo De Investimento Imobiliario - FII stock forecast for 2026?
Our models put fair value at R$64.82, about +9% upside versus a price of R$59.20 (fairly valued). Cautious scenario R$40.53, optimistic scenario R$106.61. The calculation is refreshed regularly with new filings.
What growth is priced into Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11)?
For today's price to be fair in a discounted-cash-flow model, Inter Logistico Fundo De Investimento Imobiliario - FII would have to grow free cash flow by +12.2 % per year for five years (discount rate 12.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +23.7 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of INLG11 use?
Our models discount Inter Logistico Fundo De Investimento Imobiliario - FII at 12.7 %: a base by market capitalisation (nano), country premium for Brazil. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Inter Logistico Fundo De Investimento Imobiliario - FII that is +12.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.7 %) and the same formula as our fair value.
How much growth has Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11) delivered so far?
Over the past 4 years revenue at Inter Logistico Fundo De Investimento Imobiliario - FII grew +23.7 % a year. The price currently implies free-cash-flow growth of +12.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Inter Logistico Fundo De Investimento Imobiliario - FII (+12.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11)?
The free-cash-flow yield on the price is 6.24 %: that much free cash flow Inter Logistico Fundo De Investimento Imobiliario - FII produces per unit of market value. When it exceeds the discount rate of our models (12.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Inter Logistico Fundo De Investimento Imobiliario - FII it is R$64.82 per share (as of Nov 9, 2026), against a price of R$59.20. It is the blended result of 12 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Inter Logistico Fundo De Investimento Imobiliario - FII stock overvalued or undervalued in 2026?
As of Nov 9, 2026, INLG11 trades below its calculated fair value: price R$59.20, fair value R$64.82, a gap of about +9% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of INLG11?
No. The price is what the market pays today (R$59.20); the fair value is what the company's own numbers justify (R$64.82). For Inter Logistico Fundo De Investimento Imobiliario - FII the two are R$5.62 per share apart. That gap is exactly why we show both numbers side by side.
How much is Inter Logistico Fundo De Investimento Imobiliario - FII worth?
The market values Inter Logistico Fundo De Investimento Imobiliario - FII at about R$267M (market capitalisation, as of Nov 9, 2026). Per share that is R$59.20; our models calculate a fair value of R$64.82 per share.
What do the bullish and bearish scenarios say about INLG11?
Our models span a range for Inter Logistico Fundo De Investimento Imobiliario - FII: cautious scenario R$40.53, base R$64.82, optimistic R$106.61 per share (as of Nov 9, 2026, price R$59.20). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of INLG11?
Inter Logistico Fundo De Investimento Imobiliario - FII trades at a price-to-earnings ratio of 4.2 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$64.82 is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 7.6. Other multiples: P/B 0.1.
How far is INLG11 from its 52-week high?
Inter Logistico Fundo De Investimento Imobiliario - FII trades at R$59.20, about 19% below its 52-week high of R$73.54 and 3% above the low of R$57.54 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of R$64.82 is for.
Which stocks are comparable to Inter Logistico Fundo De Investimento Imobiliario - FII?
From the same area (Real Estate) we also value Goodman Group, VICI Properties Inc, W. P. Carey Inc, Stockland, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Inter Logistico Fundo De Investimento Imobiliario - FII stock attractive at the current price?
The data as of Nov 9, 2026: price R$59.20, calculated fair value R$64.82 (+9%), Quality Score 65/100, from 12 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of INLG11 calculated?
We run Inter Logistico Fundo De Investimento Imobiliario - FII through 12 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of R$64.82 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Inter Logistico Fundo De Investimento Imobiliario - FII currently trades 9% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11)?
The closing price on Nov 6, 2026 was R$59.20. Our model-based fair value is R$64.82, about +9% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Inter Logistico Fundo De Investimento Imobiliario - FII right now?
The model range is unusually wide (R$40.53 to R$106.61). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Inter Logistico Fundo De Investimento Imobiliario - FII
How large is the market capitalisation of Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11)?
The market capitalisation of Inter Logistico Fundo De Investimento Imobiliario - FII is R$267M (≈ $48.5M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11)?
The price-to-sales ratio of Inter Logistico Fundo De Investimento Imobiliario - FII is 4.14 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11)?
Earnings per share at Inter Logistico Fundo De Investimento Imobiliario - FII are R$13.98 (price ÷ EPS = P/E 4.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Inter Logistico Fundo De Investimento Imobiliario - FII (INLG11)?
The net margin of Inter Logistico Fundo De Investimento Imobiliario - FII is 97.9% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
Free · no account needed
Watch Inter Logistico Fundo De Investimento Imobiliario - FII in the live analysis
One click puts Inter Logistico Fundo De Investimento Imobiliario - FII on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
