Valuation Prime US REIT

Stocks

Market Closed - Singapore S.E. Other stock markets 05:04:32 2026-06-23 EDT			5-day change	1st Jan Change
0.1590 ^USD	-1.24%		-3.05%	-19.29%

05-12	Prime US REIT's Distributable Income Declines in Q1	MT
04-06	Prime US REIT Secures 11-Year Lease in the US	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	228.6	-	-
Change	-	-50.88%	-40.43%	-21.62%	26.58%	-19.29%	-	-
Enterprise Value (EV) ¹	1,591	1,133	970.2	833.6	890.2	876.7	896.7	900.1
Change	-	-28.76%	-14.39%	-14.08%	6.78%	-1.52%	2.28%	0.38%
P/E	13.6x	-17.7x	-2.7x	27.6x	13x	6.63x	5.42x	5.31x
PBR	0.98x	0.54x	0.4x	0.31x	0.37x	0.3x	0.29x	0.28x
PEG	-	0x	-0x	-0x	0x	0.1x	0.2x	2.43x
Capitalization / Revenue	6.22x	2.94x	1.79x	1.59x	2.12x	1.59x	1.46x	1.45x
EV / Revenue	10.1x	6.95x	6.07x	5.91x	6.68x	6.1x	5.72x	5.7x
EV / EBITDA	17.5x	13x	11.4x	12x	14.3x	12.5x	11.6x	11.4x
EV / EBIT	17.5x	13x	11.4x	12x	14.3x	12.5x	11.6x	11.4x
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%	8.49%	12.9%	11.8%
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	0.1590	0.1590	0.1590
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PRIME US REIT	6.71x	6.12x	12.49x	8.39%	231M
BXP, INC.	32.55x	7.35x	12.88x	4.32%	10.35B
NIPPON BUILDING FUND INC.	24.06x	16x	25.64x	4.1%	6.64B
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.62x	15.67x	26.22x	4.51%	5.14B
COUSINS PROPERTIES INCORPORATED	316.44x	7.91x	12.39x	4.49%	4.69B
DEXUS	8.35x	11.12x	14.02x	6.38%	4.33B
KILROY REALTY CORPORATION	164.78x	7.92x	13.7x	5.88%	4.3B
EMBASSY OFFICE PARKS REIT	40.66x	13.05x	17x	6.02%	4.28B
COLONIAL SFL, SOCIMI, S.A.	9.85x	19.78x	23.7x	5.58%	4.01B
COPT DEFENSE PROPERTIES	25.25x	8.2x	15.49x	3.79%	3.8B
Average	65.13x	11.31x	17.35x	5.35%	4.78B
Weighted average by Cap.	65.98x	11.51x	17.70x	4.89%