Valuation Reef Casino Trust

Stocks

Market Closed - Australian S.E. Other stock markets 19:59:09 2026-07-13 EDT			5-day change	1st Jan Change
3.680 ^AUD	0.00%		+2.22%	+4.55%

06-19	Reef Casino Trust Announces Estimated Unfranked Ordinary Cash Dividend for the Six Months Ended June 30, 2026, Payable on September 9, 2026	CI
05-26	Reef Casino Trust says rev at Reef Hotel Casino complex slightly higher YoY	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	68.48	77.69	75.7	80.18	72.21	87.65
Change	-	13.45%	-2.56%	5.92%	-9.94%	21.38%
Enterprise Value (EV) ¹	64.6	68.57	62.35	72.94	69.03	84.84
Change	-	6.16%	-9.07%	16.98%	-5.36%	22.91%
P/E	-328x	10.6x	8.42x	14.9x	14.2x	16.2x
PBR	7.78x	6.06x	5.32x	6.97x	6.36x	7.19x
PEG	-	-0x	0.4x	-0.4x	-2.66x	2.53x
Capitalization / Revenue	4.37x	2.89x	2.48x	3.05x	2.83x	3.28x
EV / Revenue	4.12x	2.55x	2.04x	2.77x	2.71x	3.17x
EV / EBITDA	7.42x	3.65x	2.86x	4.73x	4.76x	5.4x
EV / EBIT	12.8x	4.63x	3.45x	6.43x	6.72x	7.7x
EV / FCF	15.3x	10.8x	7.41x	232x	-62.9x	40.7x
FCF Yield	6.54%	9.26%	13.5%	0.43%	-1.59%	2.46%
Dividend per Share ²	0.0976	0.2958	0.3617	0.2169	0.2042	0.2173
Rate of return	3.55%	9.48%	11.9%	6.74%	7.04%	6.17%
EPS ²	-0.008393	0.2956	0.3612	0.2157	0.2042	0.2173
Distribution rate	-1,163%	100%	100%	101%	100%	100%
Net sales ¹	15.66	26.87	30.52	26.29	25.52	26.74
EBITDA ¹	8.701	18.77	21.8	15.41	14.51	15.71
EBIT ¹	5.048	14.82	18.07	11.34	10.27	11.01
Net income ¹	-0.209	7.361	8.993	5.371	5.084	5.41
Net Debt ¹	-3.879	-9.116	-13.34	-7.24	-3.185	-2.811
Reference price ²	2.750	3.120	3.040	3.220	2.900	3.520
Nbr of stocks (in thousands)	24,901	24,901	24,901	24,901	24,901	24,901
Announcement Date	2/24/21	3/20/22	2/24/23	2/22/24	2/20/25	2/19/26

¹AUD in Million²AUD

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.($)
REEF CASINO TRUST	-	-	-	-	63.58M
MITSUBISHI ESTATE CO., LTD.	20.74x	4.25x	17.43x	1.21%	30.7B
EMAAR PROPERTIES	5.79x	0.65x	1.34x	8.62%	27.91B
MITSUI FUDOSAN CO., LTD.	14.03x	3.08x	14.76x	2.5%	25.15B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.15x	6.83x	18.33x	1.41%	21.43B
DLF LIMITED	38.65x	17.78x	70.2x	0.98%	17.65B
ALDAR PROPERTIES	7.61x	1.68x	5.44x	2.92%	17.08B
AZRIELI GROUP LTD.	9.63x	28.23x	-	2.29%	16.38B
HONGKONG LAND HOLDINGS LIMITED	27.44x	11.2x	27.18x	3.66%	15.51B
Average	17.38x	9.21x	22.10x	2.95%	19.1B
Weighted average by Cap.	16.71x	7.86x	19.88x	3.1%