Valuation CapitaLand Integrated Commercial Trust

Stocks

Market Closed - Singapore S.E. Other stock markets 05:06:00 2026-07-01 EDT			5-day change	1st Jan Change
2.360 ^SGD	-0.42%		+1.72%	-1.26%

06-11	CapitaLand Integrated Commercial Trust Secures Unitholders' Approval for Paragon Mall Buy	MT
05-18	CapitaLand Integrated Commercial Trust Enters Lease Agreements with Planet Managed Services Pte. Ltd. and Wine Trade Asia Pte. Ltd	CI

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	18,773	-	-
Change	-	0.4%	1.32%	2.71%	29.14%	3.2%	-	-
Enterprise Value (EV) ¹	21,294	22,873	23,052	22,875	28,031	28,517	28,654	28,963
Change	-	7.41%	0.78%	-0.77%	22.54%	1.73%	0.48%	1.08%
P/E	12.2x	18.7x	15.9x	14.2x	19x	19.5x	18x	17x
PBR	0.99x	0.96x	0.97x	0.91x	1.12x	1.09x	1.09x	1.08x
PEG	-	-0.5x	0.8x	2.92x	-2.66x	-4.92x	2.09x	3.12x
Capitalization / Revenue	10.3x	9.39x	8.79x	8.88x	11.2x	11x	10.5x	10.3x
EV / Revenue	16.3x	15.9x	14.8x	14.4x	17.3x	16.6x	16x	15.8x
EV / EBITDA	24.6x	23.8x	22.4x	21.8x	25.9x	24.4x	23.6x	23.1x
EV / EBIT	24.7x	23.9x	22.5x	21.8x	25.9x	24.7x	23.6x	23.3x
EV / FCF	29x	25.5x	24x	26.4x	34.5x	18.6x	21.8x	21.4x
FCF Yield	3.45%	3.92%	4.17%	3.78%	2.89%	5.39%	4.59%	4.67%
Dividend per Share ²	0.104	0.1058	0.1075	0.1088	0.1158	0.1199	0.1247	0.1297
Rate of return	5.1%	5.19%	5.22%	5.64%	4.85%	5.08%	5.28%	5.49%
EPS ²	0.1668	0.1089	0.1294	0.1357	0.126	0.121	0.1314	0.1386
Distribution rate	62.4%	97.2%	83.1%	80.2%	91.9%	99.1%	94.9%	93.6%
Net sales ¹	1,305	1,442	1,560	1,586	1,619	1,713	1,790	1,830
EBITDA ¹	867.1	961.6	1,031	1,049	1,082	1,169	1,213	1,254
EBIT ¹	862.3	957.4	1,027	1,048	1,082	1,152	1,213	1,243
Net income ¹	1,083	725.9	869.2	933.7	937.3	1,012	1,040	1,087
Net Debt ¹	7,812	9,337	9,337	8,789	9,840	9,744	9,882	10,191
Reference price ²	2.040	2.040	2.060	1.930	2.390	2.360	2.360	2.360
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.($)
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.59x	16.69x	24.47x	5.06%	14.57B
REALTY INCOME CORPORATION	39.59x	15.45x	16.05x	5.28%	57.78B
UNIBAIL-RODAMCO-WESTFIELD SE	9.26x	12.7x	15.76x	5.35%	16.88B
SEGRO PLC	11.02x	23.48x	26.34x	3.74%	15.71B
KLÉPIERRE	10.28x	13.45x	16.14x	5.37%	11.96B
MERLIN PROPERTIES SOCIMI, S.A.	8.04x	22.66x	30.53x	2.76%	10.85B
FEDERAL REALTY INVESTMENT TRUST	32.04x	11.45x	18.07x	3.68%	10.66B
CAPITALAND ASCENDAS REIT	15.94x	12.28x	19.18x	6.13%	9.61B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.57x	7.42x	12.26x	5.45%	9.21B
VORNADO REALTY TRUST	-1965x	8.26x	19.7x	1.91%	7.39B
Average	-179.07x	14.38x	19.85x	4.47%	16.46B
Weighted average by Cap.	-64.72x	15.16x	18.97x	4.77%