Valuation IREIT Global

Stocks

Delayed Singapore S.E. 04:48:57 2026-10-30 EDT			5-day change	1st Jan Change
0.1630 ^SGD	0.00%		-1.81%	-43.79%

09-08	Singapore Shares Decline, Track Regional Losses Over Rising Oil Prices; IRET Global Surges 19%	MT
09-07	IREIT Global Signs Lease with Berlin Transport Operator at Berlin Campus; Shares Zoom 18%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	489.5	407.3	373.3	271.3	258.2	153.3	-	-
Change	-	-16.78%	-8.35%	-27.34%	-4.8%	-40.62%	-	-
Enterprise Value (EV) ¹	766.7	687.9	705	562.9	581.5	478.3	525.3	526.3
Change	-	-10.29%	2.48%	-20.15%	3.31%	-17.74%	9.83%	0.19%
P/E	3.44x	11.2x	-3.3x	31.5x	-4.09x	-	11.4x	5.7x
PBR	0.79x	0.65x	0.68x	0.52x	0.56x	0.35x	0.34x	0.34x
PEG	-	-0.2x	0x	-0x	0x	-	-	0x
Capitalization / Revenue	9.38x	6.61x	5.75x	3.59x	5.12x	2.95x	2.74x	2.51x
EV / Revenue	14.7x	11.2x	10.8x	7.45x	11.5x	9.2x	9.38x	8.63x
EV / EBITDA	21.2x	16.7x	16.6x	12.2x	21.6x	16.5x	15.9x	14.2x
EV / EBIT	21.2x	16.7x	16.6x	12.2x	21.6x	16.5x	15.9x	14.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0293	0.0269	0.0187	0.019	0.0109	0.01	0.01	0.01
Rate of return	6.91%	7.63%	6.74%	9.42%	5.68%	8.77%	8.77%	8.77%
EPS ²	0.1231	0.0315	-0.0842	0.0064	-0.0469	-	0.01	0.02
Distribution rate	23.8%	85.4%	-22.2%	297%	-23.2%	-	100%	50%
Net sales ¹	52.17	61.65	64.98	75.57	50.43	52	56	61
EBITDA ¹	36.22	41.14	42.46	46.19	26.88	29	33	37
EBIT ¹	36.22	41.14	42.46	46.19	26.88	29	33	37
Net income ¹	128.5	36.44	-105.3	8.603	-63.2	5	17	21
Net Debt ¹	277.3	280.5	331.6	291.6	323.3	325	372	373
Reference price ²	0.4239	0.3524	0.2776	0.2017	0.1920	0.1140	0.1140	0.1140
Nbr of stocks (in thousands)	1,154,592	1,155,891	1,344,838	1,344,838	1,344,838	1,344,838	-	-
Announcement Date	2/25/22	2/23/23	2/22/24	2/26/25	2/26/26	-	-	-

¹EUR in Million²EUR

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.($)
IREIT GLOBAL	-	9.2x	16.49x	8.77%	171M
PROLOGIS, INC.	34.08x	18.19x	22.83x	3.34%	122B
SIMON PROPERTY GROUP, INC.	32.93x	14.59x	18.75x	4.17%	69.8B
REALTY INCOME CORPORATION	37.95x	14.94x	15.45x	5.7%	53.95B
GOODMAN GROUP	18.71x	15.77x	18x	1.1%	39.29B
SEGRO PLC	13.96x	22.66x	27.37x	3.6%	16.46B
KIMCO REALTY CORPORATION	28.41x	11.09x	15.25x	4.4%	16.23B
UNIBAIL-RODAMCO-WESTFIELD SE	8.29x	11.86x	14.53x	6.02%	14.77B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.27x	16.28x	23.8x	5.27%	14.2B
REGENCY CENTERS CORPORATION	30.08x	11.39x	16.68x	4.05%	13.7B
Average	24.74x	14.60x	18.92x	4.64%	36.03B
Weighted average by Cap.	29.75x	16.03x	19.73x	3.89%