Valuation CapitaLand Integrated Commercial Trust

Stocks

Delayed Singapore S.E. Other stock markets 12:30:58 13/07/2026 pm IST			5-day change	1st Jan Change
2.430 ^SGD	-0.41%		+1.67%	+2.09%

02/07	CapitaLand Integrated Commercial Trust Renews CapitaSpring Office License	MT
02/07	Singapore Shares Surge Over 1% as US-Iran Show Resolve to Continue Peace Talks	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,482	13,536	13,715	14,086	18,191	19,409	-	-
Change	-	0.4%	1.32%	2.71%	29.14%	6.69%	-	-
Enterprise Value (EV) ¹	21,294	22,873	23,052	22,875	28,031	29,153	29,290	29,600
Change	-	7.41%	0.78%	-0.77%	22.54%	4%	0.47%	1.06%
P/E	12.2x	18.7x	15.9x	14.2x	19x	20.2x	18.6x	17.6x
PBR	0.99x	0.96x	0.97x	0.91x	1.12x	1.12x	1.12x	1.12x
PEG	-	-0.5x	0.8x	2.92x	-2.66x	-5.1x	2.16x	3.23x
Capitalization / Revenue	10.3x	9.39x	8.79x	8.88x	11.2x	11.3x	10.8x	10.6x
EV / Revenue	16.3x	15.9x	14.8x	14.4x	17.3x	17x	16.4x	16.2x
EV / EBITDA	24.6x	23.8x	22.4x	21.8x	25.9x	24.9x	24.1x	23.6x
EV / EBIT	24.7x	23.9x	22.5x	21.8x	25.9x	25.3x	24.2x	23.8x
EV / FCF	29x	25.5x	24x	26.4x	34.5x	19x	22.2x	21.9x
FCF Yield	3.45%	3.92%	4.17%	3.78%	2.89%	5.27%	4.49%	4.57%
Dividend per Share ²	0.104	0.1058	0.1075	0.1088	0.1158	0.1199	0.1247	0.1297
Rate of return	5.1%	5.19%	5.22%	5.64%	4.85%	4.91%	5.11%	5.31%
EPS ²	0.1668	0.1089	0.1294	0.1357	0.126	0.121	0.1314	0.1386
Distribution rate	62.4%	97.2%	83.1%	80.2%	91.9%	99.1%	94.9%	93.6%
Net sales ¹	1,305	1,442	1,560	1,586	1,619	1,713	1,790	1,830
EBITDA ¹	867.1	961.6	1,031	1,049	1,082	1,169	1,213	1,254
EBIT ¹	862.3	957.4	1,027	1,048	1,082	1,152	1,213	1,243
Net income ¹	1,083	725.9	869.2	933.7	937.3	1,012	1,040	1,087
Net Debt ¹	7,812	9,337	9,337	8,789	9,840	9,744	9,882	10,191
Reference price ²	2.040	2.040	2.060	1.930	2.390	2.440	2.440	2.440
Nbr of stocks (in thousands)	66,08,618	66,35,122	66,57,723	72,98,470	76,11,318	79,54,480	-	-
Announcement Date	27/01/22	31/01/23	05/02/24	04/02/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.01x	24.95x	4.91%	1.5TCr
REALTY INCOME CORPORATION	40.45x	15.69x	16.27x	5.17%	5.9TCr
UNIBAIL-RODAMCO-WESTFIELD SE	9.2x	12.59x	15.43x	5.36%	1.69TCr
SEGRO PLC	13.53x	22.51x	26.48x	3.81%	1.56TCr
KLÉPIERRE	10.16x	13.36x	16.08x	5.43%	1.18TCr
MERLIN PROPERTIES SOCIMI, S.A.	7.95x	22.47x	30.42x	2.8%	1.07TCr
FEDERAL REALTY INVESTMENT TRUST	31.39x	11.29x	17.82x	3.76%	1.04TCr
CAPITALAND ASCENDAS REIT	16.13x	12.37x	19.33x	6.06%	975.18Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	22.96x	7.11x	11.65x	6.02%	834.4Cr
VORNADO REALTY TRUST	-1917.5x	8.17x	19.48x	1.96%	721.35Cr
Average	-174.56x	14.26x	19.79x	4.53%	1.65TCr
Weighted average by Cap.	-60.00x	15.17x	19.03x	4.77%