Valuation CDL Hospitality Trusts

Stocks

Delayed Singapore S.E. Other stock markets 23:17:22 2026-07-30 EDT			5-day change	1st Jan Change
0.7950 ^SGD	0.00%		+1.92%	-4.79%

07-30	CDL Hospitality Trusts Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-30	CDL Hospitality Trusts Issues 2.4 Million Staples Securities to Pay Management Fees	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,439	1,546	1,383	1,081	1,061	1,018	-	-
Change	-	7.45%	-10.57%	-21.84%	-1.83%	-4.04%	-	-
Enterprise Value (EV) ¹	2,491	2,661	2,601	2,482	2,365	2,241	2,351	2,365
Change	-	6.84%	-2.27%	-4.58%	-4.7%	-5.25%	4.93%	0.58%
P/E	21.2x	7.2x	11.3x	75.4x	-35.8x	26.9x	30.4x	24.8x
PBR	0.88x	0.87x	0.74x	0.59x	0.6x	0.54x	0.55x	0.56x
PEG	-	0x	-0.3x	-0.9x	0x	-0x	-2.7x	1.1x
Capitalization / Revenue	9.12x	6.74x	5.37x	4.15x	3.97x	3.73x	3.52x	3.38x
EV / Revenue	15.8x	11.6x	10.1x	9.54x	8.84x	8.21x	8.13x	7.85x
EV / EBITDA	35.1x	25.3x	22x	22.2x	21.9x	18.9x	18.7x	17.4x
EV / EBIT	50.3x	31.6x	27x	27.8x	28.7x	22.7x	22.2x	21.5x
EV / FCF	51.2x	32.2x	53.2x	34.8x	24.7x	16.6x	-27.6x	14.6x
FCF Yield	1.95%	3.1%	1.88%	2.87%	4.04%	6.02%	-3.62%	6.86%
Dividend per Share ²	0.0427	0.0563	0.057	0.0532	0.0282	0.0498	0.0522	0.0563
Rate of return	3.65%	4.5%	5.14%	6.19%	3.38%	6.26%	6.57%	7.08%
EPS ²	0.0551	0.1735	0.0984	0.0114	-0.0233	0.0295	0.0262	0.032
Distribution rate	77.5%	32.4%	57.9%	467%	-121%	169%	199%	176%
Net sales ¹	157.7	229.4	257.6	260.3	267.6	273	289.1	301.4
EBITDA ¹	71.01	105.1	118.2	111.8	107.8	118.5	125.9	135.8
EBIT ¹	49.56	84.09	96.3	89.23	82.46	98.59	105.7	110
Net income ¹	67.93	215.3	123.2	14.36	-29.49	36.06	38.7	44.08
Net Debt ¹	1,052	1,115	1,218	1,401	1,304	1,223	1,333	1,347
Reference price ²	1.1700	1.2500	1.1100	0.8600	0.8350	0.7950	0.7950	0.7950
Nbr of stocks (in thousands)	1,230,012	1,237,020	1,245,832	1,256,857	1,270,770	1,280,755	-	-
Announcement Date	1/27/22	3/22/23	1/29/24	1/26/25	1/29/26	-	-	-

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.($)
CDL HOSPITALITY TRUSTS	26.93x	8.16x	18.91x	6.3%	787M
VICI PROPERTIES, INC.	9.2x	11.1x	13.23x	6.71%	29.65B
HOST HOTELS & RESORTS, INC.	18.82x	3.45x	11.7x	5.98%	17.49B
GAMING AND LEISURE PROPERTIES, INC.	14.16x	12.17x	13x	6.95%	13.04B
RYMAN HOSPITALITY PROPERTIES, INC.	33.08x	4.28x	13.64x	3.56%	8.46B
APPLE HOSPITALITY REIT, INC.	24.11x	3.78x	11.98x	5.7%	3.97B
PARK HOTELS & RESORTS INC.	35.03x	2.71x	11.18x	6.58%	3.08B
JAPAN HOTEL REIT INVESTMENT CORPORATION	17.33x	13.7x	15.72x	6.43%	2.97B
CAPITALAND ASCOTT TRUST	18.52x	7.69x	18.14x	6.74%	2.7B
Average	21.91x	7.45x	14.17x	6.11%	9.13B
Weighted average by Cap.	16.95x	8.22x	13.08x	6.2%