Valuation CapitaLand Integrated Commercial Trust OTC Markets
Stocks
CPAMF
SG1M51904654
Commercial REITs
|
Market Closed -
OTC Markets
15:50:06 2026-08-24 EDT
|
5-day change | 1st Jan Change | ||
| 1.890 USD | +6.78% |
|
+6.78% | +5.00% |
Company Valuation: CapitaLand Integrated Commercial Trust
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 | 18,852 | - | - |
| Change | - | 0.4% | 1.32% | 2.71% | 29.14% | 3.63% | - | - |
| Enterprise Value (EV) 1 | 21,294 | 22,873 | 23,052 | 22,875 | 28,031 | 28,980 | 28,907 | 29,265 |
| Change | - | 7.41% | 0.78% | -0.77% | 22.54% | 3.38% | -0.25% | 1.24% |
| P/E | 12.2x | 18.7x | 15.9x | 14.2x | 19x | 20x | 18.2x | 17.2x |
| PBR | 0.99x | 0.96x | 0.97x | 0.91x | 1.12x | 1.09x | 1.09x | 1.09x |
| PEG | - | -0.5x | 0.8x | 2.92x | -2.66x | -3.49x | 1.85x | 3.2x |
| Capitalization / Revenue | 10.3x | 9.39x | 8.79x | 8.88x | 11.2x | 10.9x | 10.4x | 10.1x |
| EV / Revenue | 16.3x | 15.9x | 14.8x | 14.4x | 17.3x | 16.7x | 15.9x | 15.8x |
| EV / EBITDA | 24.6x | 23.8x | 22.4x | 21.8x | 25.9x | 24x | 23.3x | 22.6x |
| EV / EBIT | 24.7x | 23.9x | 22.5x | 21.8x | 25.9x | 24.9x | 23.8x | 23.5x |
| EV / FCF | 29x | 25.5x | 24x | 26.4x | 34.5x | 18.3x | 23.7x | 23.3x |
| FCF Yield | 3.45% | 3.92% | 4.17% | 3.78% | 2.89% | 5.47% | 4.22% | 4.3% |
| Dividend per Share 2 | 0.104 | 0.1058 | 0.1075 | 0.1088 | 0.1158 | 0.1201 | 0.1256 | 0.1296 |
| Rate of return | 5.1% | 5.19% | 5.22% | 5.64% | 4.85% | 5.07% | 5.3% | 5.47% |
| EPS 2 | 0.1668 | 0.1089 | 0.1294 | 0.1357 | 0.126 | 0.1188 | 0.1304 | 0.1374 |
| Distribution rate | 62.4% | 97.2% | 83.1% | 80.2% | 91.9% | 101% | 96.3% | 94.3% |
| Net sales 1 | 1,305 | 1,442 | 1,560 | 1,586 | 1,619 | 1,734 | 1,814 | 1,858 |
| EBITDA 1 | 867.1 | 961.6 | 1,031 | 1,049 | 1,082 | 1,208 | 1,242 | 1,294 |
| EBIT 1 | 862.3 | 957.4 | 1,027 | 1,048 | 1,082 | 1,162 | 1,213 | 1,244 |
| Net income 1 | 1,083 | 725.9 | 869.2 | 933.7 | 937.3 | 1,042 | 1,043 | 1,088 |
| Net Debt 1 | 7,812 | 9,337 | 9,337 | 8,789 | 9,840 | 10,127 | 10,055 | 10,413 |
| Reference price 2 | 2.040 | 2.040 | 2.060 | 1.930 | 2.390 | 2.370 | 2.370 | 2.370 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.88x | 15.8x | 16.08x | 5.27% | 58.46B | |
| 16.95x | 23.57x | 28.24x | 3.4% | 17.64B | |
| 8.6x | 12.25x | 15.01x | 5.57% | 16.59B | |
| 19.95x | 16.71x | 23.99x | 5.07% | 14.8B | |
| 9.93x | 13.6x | 16.16x | 5.22% | 12.57B | |
| 27.76x | 10.93x | 17.24x | 3.91% | 10.14B | |
| 8.02x | 20.59x | 27.85x | 3.16% | 9.71B | |
| 14.94x | 11.97x | 18.61x | 6.23% | 9.53B | |
| 35.28x | 7.55x | 12.13x | 5.59% | 8.99B | |
| Average | 20.15x | 14.77x | 19.48x | 4.82% | 17.6B | |
| Weighted average by Cap. | 25.32x | 15.49x | 18.79x | 4.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- C38U Stock
- CPAMF Stock
- Valuation CapitaLand Integrated Commercial Trust
Select your edition
All financial news and data tailored to specific country editions
