Valuation NTT DC REIT

Stocks

End-of-day quote Singapore S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
0.9500 ^SGD	+1.06%		+1.06%	-6.86%

18/05	Ntt Dc Reit Announces Distribution for the Period from July 14, 2025 to March 31, 2026, Payable on June 29, 2026	CI
13/05	NTT DC REIT's DPU Beats IPO Forecast in Fiscal 2026	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2026	2027	2028	2029
Market Cap ¹	942.6	982.3	-	-
Change	-	4.2%	-	-
Enterprise Value (EV) ¹	1,409	1,456	1,475	1,494
Change	-	3.36%	1.28%	1.32%
P/E	305x	130x	14.1x	13.7x
PBR	0.8x	0.84x	0.85x	0.86x
PEG	-	1x	0x	5.27x
Capitalization / Revenue	5.72x	4.17x	4.07x	4.01x
EV / Revenue	8.55x	6.19x	6.11x	6.11x
EV / EBITDA	18.5x	12.5x	12.2x	15.2x
EV / EBIT	56.5x	16x	15.5x	15.4x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	0.0556	0.0797	0.0815	0.0828
Rate of return	6.08%	8.39%	8.57%	8.72%
EPS ²	0.003	0.00728	0.0674	0.0691
Distribution rate	1,853%	1,095%	121%	120%
Net sales ¹	164.8	235.4	241.3	244.7
EBITDA ¹	76.13	116.7	120.9	98.39
EBIT ¹	24.93	91.22	95.02	96.99
Net income ¹	3.134	65.19	68.11	70.55
Net Debt ¹	466.3	474.1	492.7	512.1
Reference price ²	0.9150	0.9500	0.9500	0.9500
Nbr of stocks (in thousands)	10,30,210	10,33,951	-	-
Announcement Date	12/05/26	-	-	-

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.($)
NTT DC REIT	130.49x	6.19x	12.48x	8.39%	98Cr
EQUINIX, INC.	60.57x	12.1x	23.64x	1.96%	10TCr
AMERICAN TOWER CORPORATION	25.59x	10.46x	15.81x	4.24%	7.85TCr
DIGITAL REALTY TRUST, INC.	86.04x	12.48x	23.11x	2.72%	6.67TCr
IRON MOUNTAIN INCORPORATED	63.24x	6.81x	18.28x	2.9%	3.62TCr
CROWN CASTLE INC.	39.36x	12.81x	19.3x	5.34%	3.48TCr
SBA COMMUNICATIONS CORPORATION	25.2x	11.44x	16.89x	2.63%	2.02TCr
LAMAR ADVERTISING COMPANY	26.23x	8.07x	16.97x	4.28%	1.57TCr
OUTFRONT MEDIA INC.	24.43x	4.17x	14.24x	3.65%	581.71Cr
KEPPEL DC REIT	18.65x	15.75x	20.88x	4.92%	424.49Cr
Average	49.98x	10.03x	18.16x	4.1%	3.67TCr
Weighted average by Cap.	51.68x	11.06x	20.06x	3.21%