Valuation CapitaLand Ascendas REIT OTC Markets

Stocks

Market Closed - OTC Markets 10:16:52 2026-10-02 EDT			5-day change	1st Jan Change
1.738 ^USD	-0.11%		0.00%	-4.92%

10-01	CapitaLand Investment Earns Four-Star GRESB Rating	MT
08-27	Capitaland Ascendas REIT Announces Completion of Acquisition of A 100.0% Interest in and Leaseback of A Logistics Asset Located in Singapore	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,384	11,519	13,313	11,309	13,052	10,940	-	-
Change	-	-6.98%	15.57%	-15.05%	15.41%	-16.18%	-	-
Enterprise Value (EV) ¹	18,704	18,091	20,258	18,296	20,163	18,733	18,885	19,033
Change	-	-3.28%	11.98%	-9.69%	10.2%	-7.09%	0.81%	0.79%
P/E	12.8x	15.3x	77.2x	15x	16.7x	14.3x	13.8x	13.1x
PBR	1.24x	1.16x	1.34x	1.13x	1.24x	0.94x	0.94x	0.94x
PEG	-	-0.7x	-1x	0x	-12.64x	-1.44x	3.25x	2.44x
Capitalization / Revenue	10.1x	8.52x	9x	7.43x	8.48x	6.61x	6.29x	6.08x
EV / Revenue	15.3x	13.4x	13.7x	12x	13.1x	11.3x	10.9x	10.6x
EV / EBITDA	22.8x	20.8x	22x	19.2x	20.9x	17.8x	17.1x	16.6x
EV / EBIT	22.8x	20.8x	22x	19.2x	20.9x	17.9x	17.2x	16.8x
EV / FCF	30.5x	20.3x	25.8x	20.7x	21.1x	40.8x	17.5x	17x
FCF Yield	3.27%	4.93%	3.88%	4.84%	4.74%	2.45%	5.71%	5.89%
Dividend per Share ²	0.1526	0.158	0.1516	0.152	0.15	0.1511	0.1564	0.1623
Rate of return	5.17%	5.77%	5%	5.92%	5.3%	6.9%	7.14%	7.41%
EPS ²	0.2297	0.1789	0.0393	0.1718	0.1695	0.1526	0.1591	0.1676
Distribution rate	66.4%	88.3%	386%	88.5%	88.5%	99%	98.3%	96.8%
Net sales ¹	1,226	1,353	1,480	1,523	1,539	1,655	1,740	1,800
EBITDA ¹	819.9	868	920.4	951.3	963.5	1,052	1,105	1,145
EBIT ¹	819.9	868	920.4	951.3	963.5	1,048	1,098	1,134
Net income ¹	957	760.4	178.5	764.1	769.7	734.4	780.2	812.8
Net Debt ¹	6,320	6,572	6,946	6,987	7,111	7,794	7,945	8,094
Reference price ²	2.950	2.740	3.030	2.570	2.830	2.190	2.190	2.190
Nbr of stocks (in thousands)	4,197,930	4,203,991	4,393,607	4,400,309	4,611,952	4,995,215	-	-
Announcement Date	2/8/22	2/2/23	2/1/24	2/6/25	2/5/26	-	-	-

¹SGD in Million²SGD

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.($)
PROLOGIS, INC.	38.57x	18.38x	23.5x	3.31%	123B
SIMON PROPERTY GROUP, INC.	30.37x	13.77x	17.28x	4.52%	64.52B
REALTY INCOME CORPORATION	35.86x	14.48x	14.96x	6.02%	51.1B
GOODMAN GROUP	18.61x	15.71x	17.9x	1.11%	38.76B
SEGRO PLC	16.14x	25.08x	27.47x	3.56%	16.46B
KIMCO REALTY CORPORATION	25.9x	10.46x	14.41x	4.84%	14.86B
UNIBAIL-RODAMCO-WESTFIELD SE	7.9x	11.71x	14.35x	6.32%	14.13B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.92x	16.04x	23.31x	5.38%	13.91B
REGENCY CENTERS CORPORATION	28.96x	11.11x	16.28x	4.22%	13.16B
Average	24.47x	15.19x	18.83x	4.36%	38.89B
Weighted average by Cap.	30.44x	16.01x	19.64x	4%