Valuation Frasers Logistics & Commercial Trust OTC Markets
Stocks
FRLOF
SG1CI9000006
Commercial REITs
|
Market Closed -
OTC Markets
10:04:39 2026-08-31 EDT
|
5-day change | 1st Jan Change | ||
| 0.7466 USD | +0.40% |
|
-.--% | +0.76% |
| 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 | 3,901 | - | - |
| Change | - | -13.51% | -7.92% | 7.32% | -13.49% | -7.2% | - | - |
| Enterprise Value (EV) 1 | 8,240 | 6,978 | 6,826 | 7,461 | 6,982 | 6,752 | 6,778 | 6,805 |
| Change | - | -15.31% | -2.19% | 9.3% | -6.41% | -3.3% | 0.38% | 0.4% |
| P/E | 7.42x | 6.12x | -38.2x | 28.8x | 17.4x | 19x | 17.6x | 17.1x |
| PBR | 1.24x | 0.93x | 0.9x | 1x | 0.85x | 0.84x | 0.84x | 0.84x |
| PEG | - | 1.45x | 0x | -0x | 0.4x | -1.2x | 2.24x | 5.94x |
| Capitalization / Revenue | 12.1x | 9.87x | 9.38x | 9.5x | 7.52x | 7.37x | 6.98x | 6.75x |
| EV / Revenue | 17.5x | 14x | 14.1x | 14.6x | 12.5x | 12.8x | 12.1x | 11.8x |
| EV / EBITDA | 25.7x | 20.9x | 22x | 23.4x | 20x | 19.9x | 18.7x | 17.8x |
| EV / EBIT | 25.7x | 20.9x | 22x | 23.4x | 20x | 19.9x | 18.7x | 18x |
| EV / FCF | -315x | 7.66x | 42.2x | 29.3x | 23.4x | 18.4x | 17.8x | 17.3x |
| FCF Yield | -0.32% | 13.1% | 2.37% | 3.41% | 4.27% | 5.42% | 5.62% | 5.77% |
| Dividend per Share 2 | 0.0772 | 0.0836 | 0.0807 | 0.0776 | 0.0705 | 0.0644 | 0.0654 | 0.0667 |
| Rate of return | 4.99% | 6.28% | 6.65% | 6% | 6.34% | 6.27% | 6.37% | 6.5% |
| EPS 2 | 0.2084 | 0.2172 | -0.0318 | 0.0449 | 0.0641 | 0.0541 | 0.0584 | 0.0601 |
| Distribution rate | 37% | 38.5% | -254% | 173% | 110% | 119% | 112% | 111% |
| Net sales 1 | 471.7 | 498.2 | 482.5 | 511.3 | 558.8 | 529.5 | 558.7 | 577.7 |
| EBITDA 1 | 320.7 | 333.4 | 309.9 | 319.3 | 349.8 | 339.7 | 363.3 | 383.1 |
| EBIT 1 | 320.7 | 333.3 | 309.9 | 319.2 | 349.8 | 339.1 | 361.5 | 379 |
| Net income 1 | 734.8 | 806.3 | -118.1 | 168.9 | 243.1 | 201.7 | 214.6 | 225.6 |
| Net Debt 1 | 2,554 | 2,061 | 2,297 | 2,601 | 2,778 | 2,851 | 2,877 | 2,904 |
| Reference price 2 | 1.547 | 1.331 | 1.214 | 1.293 | 1.113 | 1.026 | 1.026 | 1.026 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 42.02x | 19.5x | 24.91x | 3.06% | 133B | |
| 18.96x | 16.03x | 18.24x | 1.09% | 40.61B | |
| 33.78x | 15.79x | 22.34x | 3.19% | 10.71B | |
| 615.49x | 9.31x | 13.12x | 4.73% | 8.24B | |
| 24x | 13.64x | 19.91x | 3.22% | 8.2B | |
| 22.16x | 13.51x | 17.48x | 4.03% | 7.55B | |
| 31.38x | 16.23x | 24.63x | 3.3% | 7.21B | |
| 33.94x | 11.61x | 15.84x | 4.15% | 7.18B | |
| 8.63x | 19.18x | 22.06x | 5.32% | 6.24B | |
| Average | 92.26x | 14.98x | 19.83x | 3.57% | 25.44B | |
| Weighted average by Cap. | 55.37x | 17.58x | 22.38x | 2.92% |
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
