Valuation Digital Core REIT

Equities

Market Closed - Singapore S.E. Other stock markets 02:34:47 05/06/2026 pm IST			5-day change	1st Jan Change
0.4900 ^USD	+1.03%		0.00%	-3.92%

22/04	Digital Core REIT Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
22/04	Digital Core REIT Reports Earnings Results for the First Quarter Ended March 01, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,305	616.5	724.9	754.2	665	635.1	-	-
Change	-	-52.77%	17.58%	4.04%	-11.82%	-4.51%	-	-
Enterprise Value (EV) ¹	1,305	1,086	1,268	1,364	1,426	1,400	1,394	635.1
Change	-	-16.78%	16.75%	7.54%	4.57%	-1.83%	-0.41%	-54.46%
P/E ratio	-	-458x	-6.68x	3.73x	14.3x	16.8x	13.9x	13x
PBR	-	0.66x	0.93x	0.73x	0.64x	0.62x	0.63x	-
PEG	-	-	-0x	-0x	-0.2x	-0.9x	0.7x	1.85x
Capitalization / Revenue	12.4x	5.72x	7.07x	7.37x	3.78x	3.92x	3.38x	3.22x
EV / Revenue	12.4x	10.1x	12.4x	13.3x	8.1x	8.64x	7.42x	3.22x
EV / EBITDA	26.3x	-	-	-	-	16.2x	14x	7.93x
EV / EBIT	26.3x	19.5x	24.6x	26.4x	19.3x	19x	16.2x	7.25x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0398	0.037	0.036	0.036	0.0356	0.0416	0.042
Rate of return	-	7.24%	5.74%	6.21%	7.06%	7.26%	8.5%	8.58%
EPS ²	-	-0.0012	-0.0966	0.1554	0.0356	0.0291	0.0352	0.0377
Distribution rate	-	-3,317%	-38.3%	23.2%	101%	122%	118%	111%
Net sales ¹	105	107.7	102.6	102.3	176.2	162	187.8	197.2
EBITDA ¹	49.6	-	-	-	-	86.41	99.93	80.1
EBIT ¹	49.6	55.83	51.51	51.7	73.94	73.87	86.14	87.6
Net income ¹	-	-1.294	-108.6	205.4	47.7	40.91	50.11	52.03
Net Debt ¹	-	469.9	543.5	609.8	761.2	765.1	759.4	-
Reference price ²	1.1600	0.5500	0.6450	0.5800	0.5100	0.4900	0.4900	0.4900
Nbr of stocks (in thousands)	11,25,357	11,20,892	11,23,853	13,00,294	13,04,010	12,96,026	-	-
Announcement Date	05/04/22	02/02/23	01/02/24	12/02/25	04/02/26	-	-	-

¹USD in Million²USD

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.($)
DIGITAL CORE REIT	16.67x	8.6x	16.13x	7.34%	64Cr
EQUINIX, INC.	62.94x	12.47x	24.34x	1.89%	11TCr
AMERICAN TOWER CORPORATION	29.62x	11.54x	17.41x	3.69%	9.04TCr
DIGITAL REALTY TRUST, INC.	90.08x	12.41x	22.98x	2.6%	6.56TCr
CROWN CASTLE INC.	46.46x	14.32x	21.6x	4.54%	4.12TCr
IRON MOUNTAIN INCORPORATED	67.79x	7.13x	19.16x	2.7%	3.71TCr
SBA COMMUNICATIONS CORPORATION	27.62x	12.11x	17.87x	2.4%	2.21TCr
LAMAR ADVERTISING COMPANY	25.51x	7.88x	16.59x	4.4%	1.54TCr
OUTFRONT MEDIA INC.	23.07x	4.01x	13.68x	3.86%	549.32Cr
KEPPEL DC REIT	19.12x	15.98x	21.19x	4.8%	434.05Cr
Average	40.89x	10.65x	19.09x	3.82%	3.89TCr
Weighted average by Cap.	53.88x	11.64x	20.84x	2.98%