Company Valuation: Centurion Accommodation REIT

Data adjusted to current consolidation scope
Fiscal Period: December 2026 2027 2028
Market Cap 1 1,563 - -
Change - - -
Enterprise Value (EV) 1 2,037 2,039 2,038
Change - 0.07% -0.02%
P/E 18.4x 16.4x 15.5x
PBR 1.32x 1.35x 1.35x
PEG - 1.4x 2.69x
Capitalization / Revenue 10.8x 9.49x 9.05x
EV / Revenue 14.1x 12.4x 11.8x
EV / EBITDA 18.6x 17x 16.2x
EV / EBIT 18.6x 17x 16.2x
EV / FCF -14.2x 15.6x 14.8x
FCF Yield -7.03% 6.41% 6.75%
Dividend per Share 3 0.0703 0.0783 0.0822
Rate of return 6.17% 6.87% 7.21%
EPS 3 0.062 0.0695 0.0735
Distribution rate 113% 113% 112%
Net sales 1 144.2 164.8 172.8
EBITDA 1 109.5 119.8 126
EBIT 1 109.5 119.8 126
Net income 1 88.2 99.17 104.9
Net Debt 1 473.9 475.3 474.9
Reference price 3 1.140 1.140 1.140
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.($)
18.39x14.03x18.48x6.17% 154.97Cr
39.76x15.77x16.05x5.28% 5.83TCr
17x23.62x28.3x3.39% 1.77TCr
8.62x12.27x15.03x5.56% 1.67TCr
20.04x16.76x24.06x5.05% 1.49TCr
9.96x13.62x16.19x5.21% 1.26TCr
27.8x10.95x17.26x3.9% 1.02TCr
8.04x20.62x27.9x3.15% 976.67Cr
15x12x18.66x6.2% 958.84Cr
35.77x7.59x12.21x5.51% 910.97Cr
Average 20.04x 14.72x 19.41x 4.94% 1.6TCr
Weighted average by Cap. 25.22x 15.48x 18.81x 4.93%

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