Valuation CDL Hospitality Trusts

Stocks

Market Closed - Singapore S.E. 05:14:26 2026-08-21 EDT			5-day change	1st Jan Change
0.7600 ^SGD	0.00%		0.00%	-8.98%

08-14	CDL Hospitality Trusts Announces Appointment of Seow Bee Lian as Independent Non-Executive Director and Audit and Risk Committee Member, Effective August 17, 2026	CI
07-30	CDL Hospitality Trusts Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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	973.4	-	-
Change	-	7.45%	-10.57%	-21.84%	-1.83%	-8.27%	-	-
Enterprise Value (EV) ¹	2,491	2,661	2,601	2,482	2,365	2,185	2,295	2,305
Change	-	6.84%	-2.27%	-4.58%	-4.7%	-7.62%	5.05%	0.42%
P/E	21.2x	7.2x	11.3x	75.4x	-35.8x	20.8x	22.8x	23.8x
PBR	0.88x	0.87x	0.74x	0.59x	0.6x	0.52x	0.53x	0.53x
PEG	-	0x	-0.3x	-0.9x	0x	-0x	-2.57x	-5.96x
Capitalization / Revenue	9.12x	6.74x	5.37x	4.15x	3.97x	3.55x	3.35x	3.23x
EV / Revenue	15.8x	11.6x	10.1x	9.54x	8.84x	7.97x	7.91x	7.65x
EV / EBITDA	35.1x	25.3x	22x	22.2x	21.9x	18.4x	18.1x	17x
EV / EBIT	50.3x	31.6x	27x	27.8x	28.7x	22.5x	22.1x	21.8x
EV / FCF	51.2x	32.2x	53.2x	34.8x	24.7x	16.6x	-26.5x	14.3x
FCF Yield	1.95%	3.1%	1.88%	2.87%	4.04%	6.03%	-3.78%	7.01%
Dividend per Share ²	0.0427	0.0563	0.057	0.0532	0.0282	0.0511	0.0538	0.0562
Rate of return	3.65%	4.5%	5.14%	6.19%	3.38%	6.72%	7.08%	7.39%
EPS ²	0.0551	0.1735	0.0984	0.0114	-0.0233	0.0366	0.0333	0.032
Distribution rate	77.5%	32.4%	57.9%	467%	-121%	140%	161%	176%
Net sales ¹	157.7	229.4	257.6	260.3	267.6	274	290.2	301.4
EBITDA ¹	71.01	105.1	118.2	111.8	107.8	118.7	126.7	135.6
EBIT ¹	49.56	84.09	96.3	89.23	82.46	97.23	103.7	105.6
Net income ¹	67.93	215.3	123.2	14.36	-29.49	35.09	38.21	42.14
Net Debt ¹	1,052	1,115	1,218	1,401	1,304	1,212	1,322	1,332
Reference price ²	1.1700	1.2500	1.1100	0.8600	0.8350	0.7600	0.7600	0.7600
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	20.78x	7.97x	18.4x	6.72%	765M
VICI PROPERTIES, INC.	9.65x	10.89x	13.24x	6.85%	29.26B
HOST HOTELS & RESORTS, INC.	16.89x	3.18x	10.74x	6.57%	15.82B
GAMING AND LEISURE PROPERTIES, INC.	13.55x	12.04x	12.8x	7.4%	12.72B
RYMAN HOSPITALITY PROPERTIES, INC.	31.11x	4.42x	14.08x	3.76%	8.78B
APPLE HOSPITALITY REIT, INC.	23.32x	3.7x	11.52x	5.82%	3.9B
PARK HOTELS & RESORTS INC.	37.99x	2.72x	11.01x	6.39%	3.19B
JAPAN HOTEL REIT INVESTMENT CORPORATION	17.05x	10.01x	13.89x	6.91%	3.02B
DIAMONDROCK HOSPITALITY COMPANY	16.35x	3.13x	11.31x	3.15%	2.61B
Average	20.74x	6.45x	13.00x	5.95%	8.89B
Weighted average by Cap.	16.45x	7.85x	12.61x	6.35%