Valuation Prime US REIT

Stocks

Market Closed - Singapore S.E. Other stock markets 01:50:48 2026-07-24 EDT			5-day change	1st Jan Change
0.1550 ^USD	+0.65%		-1.27%	-21.32%

07-23	Prime US REIT Extends Maturity of $617 Million in Loan Facilities	MT
05-12	Prime US REIT's Distributable Income Declines in Q1	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	975.4	479.1	285.4	223.7	283.2	222.8	-	-
Change	-	-50.88%	-40.43%	-21.62%	26.58%	-21.32%	-	-
Enterprise Value (EV) ¹	1,591	1,133	970.2	833.6	890.2	870.9	890.9	894.3
Change	-	-28.76%	-14.39%	-14.08%	6.78%	-2.16%	2.29%	0.39%
P/E	13.6x	-17.7x	-2.7x	27.6x	13x	6.46x	5.28x	5.17x
PBR	0.98x	0.54x	0.4x	0.31x	0.37x	0.29x	0.28x	0.27x
PEG	-	0x	-0x	-0x	0x	0.1x	0.2x	2.37x
Capitalization / Revenue	6.22x	2.94x	1.79x	1.59x	2.12x	1.55x	1.42x	1.41x
EV / Revenue	10.1x	6.95x	6.07x	5.91x	6.68x	6.06x	5.68x	5.66x
EV / EBITDA	17.5x	13x	11.4x	12x	14.3x	12.4x	11.5x	11.3x
EV / EBIT	17.5x	13x	11.4x	12x	14.3x	12.4x	11.5x	11.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0616	0.0596	0.0246	0.0029	0.0061	0.0135	0.0205	0.0188
Rate of return	8.12%	16.2%	11.3%	1.7%	3.1%	8.71%	13.2%	12.1%
EPS ²	0.0557	-0.0208	-0.0807	0.0062	0.0152	0.024	0.0293	0.03
Distribution rate	111%	-286%	-30.5%	46.8%	40.1%	56.3%	69.9%	62.8%
Net sales ¹	156.7	163	159.8	141	133.3	143.6	156.8	158
EBITDA ¹	90.93	87.24	84.96	69.32	62.16	70.41	77.25	79.05
EBIT ¹	90.93	87.24	84.96	69.32	62.16	70.41	77.25	79.05
Net income ¹	68.19	-26.92	-115.8	8.049	20.33	29.49	38.99	40.82
Net Debt ¹	615.2	654.1	684.8	609.9	607	648.1	668.1	671.5
Reference price ²	0.7591	0.3682	0.2182	0.1710	0.1970	0.1550	0.1550	0.1550
Nbr of stocks (in thousands)	1,285,013	1,301,340	1,308,261	1,308,259	1,437,458	1,437,458	-	-
Announcement Date	2/16/22	2/8/23	2/21/24	2/19/25	2/11/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PRIME US REIT	6.42x	6.05x	12.35x	8.77%	221M
BXP, INC.	35.01x	7.37x	13.14x	4.13%	10.82B
NIPPON BUILDING FUND INC.	26.22x	16.97x	27.19x	3.76%	7.13B
JAPAN REAL ESTATE INVESTMENT CORPORATION	24.09x	16.33x	27.31x	4.23%	5.39B
COUSINS PROPERTIES INCORPORATED	338.92x	8.28x	12.94x	4.08%	5.19B
KILROY REALTY CORPORATION	202.41x	8.05x	13.96x	5.67%	4.46B
EMBASSY OFFICE PARKS REIT	37.44x	12.27x	16x	6.36%	4.33B
DEXUS	8.04x	10.73x	13.94x	6.51%	4.23B
COPT DEFENSE PROPERTIES	28.09x	8.74x	16.5x	3.41%	4.23B
COLONIAL SFL, SOCIMI, S.A.	8.32x	19.34x	23.38x	5.94%	3.82B
Average	71.49x	11.41x	17.67x	5.28%	4.98B
Weighted average by Cap.	74.38x	11.61x	18.12x	4.71%