Valuation CapitaLand Ascendas REIT Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 06:55:02 18/09/2026 pm IST			5-day change	1st Jan Change
1.565 ^EUR	-1.29%		-0.65%	-13.06%

27/08	Capitaland Ascendas REIT Announces Completion of Acquisition of A 100.0% Interest in and Leaseback of A Logistics Asset Located in Singapore	CI
27/08	CapitaLand Ascendas REIT Completes SG$218 Million Logistics Estate Acquisition	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,384	11,519	13,313	11,309	13,052	11,689	-	-
Change	-	-6.98%	15.57%	-15.05%	15.41%	-10.44%	-	-
Enterprise Value (EV) ¹	18,704	18,091	20,258	18,296	20,163	19,427	19,587	19,734
Change	-	-3.28%	11.98%	-9.69%	10.2%	-3.65%	0.82%	0.75%
P/E	12.8x	15.3x	77.2x	15x	16.7x	14.6x	14.4x	13.8x
PBR	1.24x	1.16x	1.34x	1.13x	1.24x	1x	1x	1x
PEG	-	-0.7x	-1x	0x	-12.64x	-2.74x	14.72x	2.92x
Capitalization / Revenue	10.1x	8.52x	9x	7.43x	8.48x	7.08x	6.73x	6.52x
EV / Revenue	15.3x	13.4x	13.7x	12x	13.1x	11.8x	11.3x	11x
EV / EBITDA	22.8x	20.8x	22x	19.2x	20.9x	18.5x	17.7x	17.3x
EV / EBIT	22.8x	20.8x	22x	19.2x	20.9x	18.6x	17.9x	17.5x
EV / FCF	30.5x	20.3x	25.8x	20.7x	21.1x	2,878x	21.6x	20.9x
FCF Yield	3.27%	4.93%	3.88%	4.84%	4.74%	0.03%	4.62%	4.79%
Dividend per Share ²	0.1526	0.158	0.1516	0.152	0.15	0.1513	0.1571	0.1625
Rate of return	5.17%	5.77%	5%	5.92%	5.3%	6.47%	6.71%	6.94%
EPS ²	0.2297	0.1789	0.0393	0.1718	0.1695	0.1605	0.162	0.1697
Distribution rate	66.4%	88.3%	386%	88.5%	88.5%	94.3%	97%	95.7%
Net sales ¹	1,226	1,353	1,480	1,523	1,539	1,651	1,736	1,794
EBITDA ¹	819.9	868	920.4	951.3	963.5	1,050	1,104	1,142
EBIT ¹	819.9	868	920.4	951.3	963.5	1,046	1,097	1,130
Net income ¹	957	760.4	178.5	764.1	769.7	737	773.8	810.2
Net Debt ¹	6,320	6,572	6,946	6,987	7,111	7,738	7,898	8,046
Reference price ²	2.950	2.740	3.030	2.570	2.830	2.340	2.340	2.340
Nbr of stocks (in thousands)	41,97,930	42,03,991	43,93,607	44,00,309	46,11,952	49,95,215	-	-
Announcement Date	08/02/22	02/02/23	01/02/24	06/02/25	05/02/26	-	-	-

¹SGD in Million²SGD

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.($)
REALTY INCOME CORPORATION	37.53x	14.88x	15.38x	5.76%	5.34TCr
SEGRO PLC	16.52x	23.23x	27.83x	3.49%	1.7TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.06x	11.97x	14.66x	5.92%	1.54TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.99x	16.26x	23.64x	5.25%	1.43TCr
KLÉPIERRE	9.29x	13.32x	15.87x	5.38%	1.2TCr
FEDERAL REALTY INVESTMENT TRUST	26.17x	10.57x	16.63x	4.12%	963.69Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.46x	7.66x	12.31x	5.41%	928.74Cr
CAPITALAND ASCENDAS REIT	14.58x	11.77x	18.5x	6.47%	914.9Cr
MERLIN PROPERTIES SOCIMI, S.A.	7.29x	19.52x	26.41x	3.4%	883.33Cr
Average	19.32x	14.35x	19.02x	5.02%	1.66TCr
Weighted average by Cap.	23.93x	14.89x	18.28x	5.21%