Company Valuation: Centurion Accommodation REIT

Data adjusted to current consolidation scope
Fiscal Period: December 2026 2027 2028
Market Cap 1 1,447 - -
Change - - -
Enterprise Value (EV) 1 1,921 1,922 1,922
Change - 0.07% -0.02%
P/E 17.1x 15.2x 14.6x
PBR 1.24x 1.26x 1.27x
PEG - 1.2x 3.43x
Capitalization / Revenue 9.6x 8.69x 8.36x
EV / Revenue 12.7x 11.5x 11.1x
EV / EBITDA 17.6x 15.8x 15.1x
EV / EBIT 17.6x 15.8x 15.1x
EV / FCF -13.4x 14.7x 14x
FCF Yield -7.45% 6.8% 7.16%
Dividend per Share 3 0.0707 0.0791 0.0816
Rate of return 6.6% 7.4% 7.62%
EPS 3 0.0625 0.0702 0.0732
Distribution rate 113% 113% 111%
Net sales 1 150.7 166.5 173.1
EBITDA 1 109.5 121.8 127.2
EBIT 1 109.5 121.8 127.2
Net income 1 85.78 100.1 105.1
Net Debt 1 473.9 475.3 474.9
Reference price 3 1.070 1.070 1.070
Nbr of stocks (in thousands) 17,27,981 - -
Announcement Date - - -
1SGD in Million2USD in Million3SGD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.12x12.75x17.55x6.6% 144.72Cr
37.53x14.88x15.38x5.76% 5.34TCr
16.52x23.23x27.83x3.49% 1.7TCr
8.06x11.97x14.66x5.92% 1.54TCr
17.99x16.26x23.64x5.25% 1.43TCr
9.29x13.32x15.87x5.38% 1.2TCr
26.17x10.57x16.63x4.12% 963.69Cr
36.46x7.66x12.31x5.41% 928.74Cr
14.58x11.77x18.5x6.47% 914.9Cr
7.29x19.52x26.41x3.4% 883.33Cr
Average 19.10x 14.19x 18.88x 5.18% 1.5TCr
Weighted average by Cap. 23.87x 14.87x 18.28x 5.23%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 8C8U Stock
  4. Valuation Centurion Accommodation REIT
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!