Valuation Dolmen City REIT

Stocks

End-of-day quote Pakistan S.E. 2026-10-02			5-day change	1st Jan Change
39.00 ^PKR	+0.41%		-0.59%	+1.43%

07-15	Dolmen City Reit Declares Final Dividend for the Year Ended June 30, 2026	CI
04-29	Dolmen City REIT Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	24,216	24,505	30,064	30,420	36,580	60,062
Change	-	1.19%	22.69%	1.18%	20.25%	64.19%
Enterprise Value (EV) ¹	23,869	23,771	29,114	29,289	34,789	57,718
Change	-	-0.41%	22.48%	0.6%	18.78%	65.91%
P/E	2.98x	2.85x	3.08x	3.27x	4.49x	7.52x
PBR	0.47x	0.43x	0.47x	0.44x	0.5x	0.79x
PEG	-	0.47x	0.2x	-0.68x	-0.4x	-4.13x
Capitalization / Revenue	8.17x	7.94x	7.92x	6.65x	7.09x	10.2x
EV / Revenue	8.05x	7.7x	7.67x	6.4x	6.74x	9.82x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	9.68x	9.29x	9.25x	7.66x	8.33x	12.3x
EV / FCF	16.6x	14.9x	14x	12.1x	13.8x	18.1x
FCF Yield	6.04%	6.73%	7.17%	8.25%	7.22%	5.53%
Dividend per Share ²	1.25	1.24	1.5	1.81	2	2.23
Rate of return	11.5%	11.3%	11.1%	13.2%	12.2%	8.26%
EPS ²	3.651	3.872	4.39	4.179	3.661	3.594
Distribution rate	34.2%	32%	34.2%	43.3%	54.6%	62%
Net sales ¹	2,965	3,086	3,795	4,577	5,159	5,875
EBITDA	-	-	-	-	-	-
EBIT ¹	2,467	2,559	3,149	3,822	4,176	4,697
Net income ¹	8,118	8,610	9,763	9,292	8,140	7,992
Net Debt ¹	-347.4	-734.3	-950.2	-1,131	-1,791	-2,344
Reference price ²	10.89	11.02	13.52	13.68	16.45	27.01
Nbr of stocks (in thousands)	2,223,700	2,223,700	2,223,700	2,223,700	2,223,700	2,223,700
Announcement Date	10/23/20	10/28/21	10/27/22	8/29/23	10/28/24	10/28/25

¹PKR in Million²PKR

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.($)
DOLMEN CITY REIT	-	-	-	-	313M
PROLOGIS, INC.	38.39x	18.29x	23.22x	3.32%	123B
SIMON PROPERTY GROUP, INC.	30.6x	13.85x	17.62x	4.48%	65.02B
REALTY INCOME CORPORATION	35.8x	14.47x	14.94x	6.03%	51.06B
GOODMAN GROUP	17.75x	15x	17.09x	1.16%	36.82B
SEGRO PLC	16.07x	25.01x	27.38x	3.57%	16.38B
KIMCO REALTY CORPORATION	25.99x	10.48x	14.44x	4.83%	14.92B
UNIBAIL-RODAMCO-WESTFIELD SE	7.92x	11.67x	14.3x	6.3%	14.23B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.95x	16.04x	23.31x	5.37%	13.93B
REGENCY CENTERS CORPORATION	28.77x	11.06x	16.14x	4.24%	13.08B
Average	24.36x	15.10x	18.72x	4.37%	34.83B
Weighted average by Cap.	30.36x	15.90x	19.50x	4.02%