Valuation Frasers Logistics & Commercial Trust OTC Markets
Stocks
FRLOF
SG1CI9000006
Commercial REITs
|
Market Closed -
OTC Markets
10:48:47 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 0.6696 USD | -10.31% |
|
-10.30% | -9.62% |
| 08-19 | Frasers Logistics & Commercial Trust Secures AU$65 Million Loan Facility | MT |
| 08-03 | Frasers Logistics & Commercial Trust Issues New Units For Acquisition Fees | MT |
Company Valuation: Frasers Logistics & Commercial Trust
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,686 | 4,918 | 4,528 | 4,860 | 4,204 | 3,708 | - | - |
| Change | - | -13.51% | -7.92% | 7.32% | -13.49% | -11.79% | - | - |
| Enterprise Value (EV) 1 | 8,240 | 6,978 | 6,826 | 7,461 | 6,982 | 6,578 | 6,605 | 6,634 |
| Change | - | -15.31% | -2.19% | 9.3% | -6.41% | -5.79% | 0.42% | 0.43% |
| P/E | 7.42x | 6.12x | -38.2x | 28.8x | 17.4x | 18x | 16.7x | 16.3x |
| PBR | 1.24x | 0.93x | 0.9x | 1x | 0.85x | 0.8x | 0.79x | 0.8x |
| PEG | - | 1.45x | 0x | -0x | 0.4x | -1.2x | 2.2x | 6.18x |
| Capitalization / Revenue | 12.1x | 9.87x | 9.38x | 9.5x | 7.52x | 6.93x | 6.55x | 6.33x |
| EV / Revenue | 17.5x | 14x | 14.1x | 14.6x | 12.5x | 12.3x | 11.7x | 11.3x |
| EV / EBITDA | 25.7x | 20.9x | 22x | 23.4x | 20x | 19.1x | 17.8x | 16.9x |
| EV / EBIT | 25.7x | 20.9x | 22x | 23.4x | 20x | 19.2x | 18x | 17.2x |
| EV / FCF | -315x | 7.66x | 42.2x | 29.3x | 23.4x | 17.8x | 17.1x | 16.6x |
| FCF Yield | -0.32% | 13.1% | 2.37% | 3.41% | 4.27% | 5.63% | 5.85% | 6.02% |
| Dividend per Share 2 | 0.0772 | 0.0836 | 0.0807 | 0.0776 | 0.0705 | 0.0649 | 0.0657 | 0.0669 |
| Rate of return | 4.99% | 6.28% | 6.65% | 6% | 6.34% | 6.65% | 6.73% | 6.85% |
| EPS 2 | 0.2084 | 0.2172 | -0.0318 | 0.0449 | 0.0641 | 0.0542 | 0.0584 | 0.0599 |
| Distribution rate | 37% | 38.5% | -254% | 173% | 110% | 120% | 113% | 112% |
| Net sales 1 | 471.7 | 498.2 | 482.5 | 511.3 | 558.8 | 535 | 566.3 | 586.1 |
| EBITDA 1 | 320.7 | 333.4 | 309.9 | 319.3 | 349.8 | 344.4 | 371.1 | 392.4 |
| EBIT 1 | 320.7 | 333.3 | 309.9 | 319.2 | 349.8 | 342.5 | 367 | 385.1 |
| Net income 1 | 734.8 | 806.3 | -118.1 | 168.9 | 243.1 | 202.7 | 214.6 | 225.2 |
| Net Debt 1 | 2,554 | 2,061 | 2,297 | 2,601 | 2,778 | 2,869 | 2,897 | 2,926 |
| Reference price 2 | 1.5465 | 1.3305 | 1.2143 | 1.2932 | 1.1127 | 0.9756 | 0.9756 | 0.9756 |
| Nbr of stocks (in thousands) | 3,676,420 | 3,696,167 | 3,728,941 | 3,757,818 | 3,778,193 | 3,801,262 | - | - |
| Announcement Date | 11/10/21 | 11/9/22 | 11/1/23 | 11/5/24 | 11/6/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.33x | 18.27x | 23.19x | 3.33% | 122B | |
| 30.72x | 13.89x | 17.67x | 4.46% | 65.27B | |
| 35.88x | 14.49x | 14.96x | 6.02% | 51.17B | |
| 17.9x | 15.13x | 17.23x | 1.15% | 37.3B | |
| 16.16x | 25.1x | 27.49x | 3.55% | 16.54B | |
| 25.87x | 10.45x | 14.4x | 4.85% | 14.85B | |
| 8.19x | 11.87x | 14.55x | 6.1% | 14.73B | |
| 18.03x | 16.09x | 23.38x | 5.35% | 14.01B | |
| 28.7x | 11.04x | 16.11x | 4.25% | 13.05B | |
| Average | 24.42x | 15.15x | 18.78x | 4.34% | 38.8B | |
| Weighted average by Cap. | 30.34x | 15.92x | 19.52x | 4.01% |
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
- BUOU Stock
- FRLOF Stock
- Valuation Frasers Logistics & Commercial Trust
Select your edition
All financial news and data tailored to specific country editions
