Valuation CapitaLand Integrated Commercial Trust OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:17:02 2026-07-29 EDT			5-day change	1st Jan Change
1.945 ^USD	+4.57%		+2.91%	+8.06%

07-20	Singapore Shares Incur Losses as Oil Prices Surge; IREIT Global Down 5%	MT
07-19	CapitaLand Integrated Commercial Trust Signs Lease Agreement with City Energy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,482	13,536	13,715	14,086	18,191	19,807	-	-
Change	-	0.4%	1.32%	2.71%	29.14%	8.88%	-	-
Enterprise Value (EV) ¹	21,294	22,873	23,052	22,875	28,031	29,741	29,908	30,250
Change	-	7.41%	0.78%	-0.77%	22.54%	6.1%	0.56%	1.14%
P/E	12.2x	18.7x	15.9x	14.2x	19x	20.6x	18.9x	18x
PBR	0.99x	0.96x	0.97x	0.91x	1.12x	1.15x	1.15x	1.14x
PEG	-	-0.5x	0.8x	2.92x	-2.66x	-5.22x	2.19x	3.37x
Capitalization / Revenue	10.3x	9.39x	8.79x	8.88x	11.2x	11.5x	11x	10.7x
EV / Revenue	16.3x	15.9x	14.8x	14.4x	17.3x	17.3x	16.6x	16.4x
EV / EBITDA	24.6x	23.8x	22.4x	21.8x	25.9x	25.7x	24.7x	24.1x
EV / EBIT	24.7x	23.9x	22.5x	21.8x	25.9x	25.7x	24.7x	24.4x
EV / FCF	29x	25.5x	24x	26.4x	34.5x	19.1x	22.6x	22.4x
FCF Yield	3.45%	3.92%	4.17%	3.78%	2.89%	5.24%	4.42%	4.47%
Dividend per Share ²	0.104	0.1058	0.1075	0.1088	0.1158	0.1199	0.1254	0.1296
Rate of return	5.1%	5.19%	5.22%	5.64%	4.85%	4.82%	5.04%	5.21%
EPS ²	0.1668	0.1089	0.1294	0.1357	0.126	0.121	0.1315	0.1385
Distribution rate	62.4%	97.2%	83.1%	80.2%	91.9%	99.1%	95.4%	93.6%
Net sales ¹	1,305	1,442	1,560	1,586	1,619	1,724	1,806	1,847
EBITDA ¹	867.1	961.6	1,031	1,049	1,082	1,158	1,212	1,256
EBIT ¹	862.3	957.4	1,027	1,048	1,082	1,155	1,212	1,242
Net income ¹	1,083	725.9	869.2	933.7	937.3	1,014	1,044	1,091
Net Debt ¹	7,812	9,337	9,337	8,789	9,840	9,935	10,101	10,443
Reference price ²	2.040	2.040	2.060	1.930	2.390	2.490	2.490	2.490
Nbr of stocks (in thousands)	6,608,618	6,635,122	6,657,723	7,298,470	7,611,318	7,954,480	-	-
Announcement Date	1/27/22	1/31/23	2/5/24	2/4/25	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.($)
REALTY INCOME CORPORATION	41.98x	16.05x	16.64x	5%	61.12B
SEGRO PLC	13.26x	24.38x	28.73x	3.38%	17.44B
UNIBAIL-RODAMCO-WESTFIELD SE	9.54x	12.73x	15.89x	5.22%	17.27B
KLÉPIERRE	12.84x	14.22x	16.27x	5.06%	12.69B
FEDERAL REALTY INVESTMENT TRUST	31.14x	11.6x	18.3x	3.61%	10.87B
MERLIN PROPERTIES SOCIMI, S.A.	10x	21.8x	28.97x	2.91%	10.22B
CAPITALAND ASCENDAS REIT	16.42x	12.58x	19.69x	5.89%	9.97B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.08x	7.52x	12.31x	5.36%	9.37B
VORNADO REALTY TRUST	-162.6x	8.27x	19.97x	1.85%	7.65B
Average	-0.15x	14.35x	19.64x	4.25%	17.4B
Weighted average by Cap.	17.43x	15.42x	18.89x	4.54%