Valuation CapitaLand Ascendas REIT OTC Markets

Stocks

Market Closed - OTC Markets 16:30:00 28/08/2026 +03			5-day change	1st Jan Change
1.800 ^USD	+4.65%		-.--%	-1.53%

08-27	Capitaland Ascendas REIT Announces Completion of Acquisition of A 100.0% Interest in and Leaseback of A Logistics Asset Located in Singapore	CI
08-27	CapitaLand Ascendas REIT Completes SG$218 Million Logistics Estate Acquisition	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,384	11,519	13,313	11,309	13,052	11,889	-	-
Change	-	-6.98%	15.57%	-15.05%	15.41%	-8.91%	-	-
Enterprise Value (EV) ¹	18,704	18,091	20,258	18,296	20,163	19,504	19,786	19,934
Change	-	-3.28%	11.98%	-9.69%	10.2%	-3.27%	1.45%	0.75%
P/E	12.8x	15.3x	77.2x	15x	16.7x	14.6x	14.7x	14x
PBR	1.24x	1.16x	1.34x	1.13x	1.24x	1.01x	1.02x	1.02x
PEG	-	-0.7x	-1x	0x	-12.64x	-3.63x	-36.8x	2.96x
Capitalization / Revenue	10.1x	8.52x	9x	7.43x	8.48x	7.2x	6.85x	6.63x
EV / Revenue	15.3x	13.4x	13.7x	12x	13.1x	11.8x	11.4x	11.1x
EV / EBITDA	22.8x	20.8x	22x	19.2x	20.9x	18.4x	17.9x	17.5x
EV / EBIT	22.8x	20.8x	22x	19.2x	20.9x	18.5x	18x	17.6x
EV / FCF	30.5x	20.3x	25.8x	20.7x	21.1x	2,889x	21.8x	21.1x
FCF Yield	3.27%	4.93%	3.88%	4.84%	4.74%	0.03%	4.58%	4.74%
Dividend per Share ²	0.1526	0.158	0.1516	0.152	0.15	0.1513	0.1571	0.1625
Rate of return	5.17%	5.77%	5%	5.92%	5.3%	6.36%	6.6%	6.83%
EPS ²	0.2297	0.1789	0.0393	0.1718	0.1695	0.1627	0.162	0.1697
Distribution rate	66.4%	88.3%	386%	88.5%	88.5%	93%	97%	95.7%
Net sales ¹	1,226	1,353	1,480	1,523	1,539	1,651	1,736	1,794
EBITDA ¹	819.9	868	920.4	951.3	963.5	1,061	1,104	1,142
EBIT ¹	819.9	868	920.4	951.3	963.5	1,056	1,097	1,130
Net income ¹	957	760.4	178.5	764.1	769.7	737	773.8	810.2
Net Debt ¹	6,320	6,572	6,946	6,987	7,111	7,615	7,898	8,046
Reference price ²	2.950	2.740	3.030	2.570	2.830	2.380	2.380	2.380
Nbr of stocks (in thousands)	4,197,930	4,203,991	4,393,607	4,400,309	4,611,952	4,995,215	-	-
Announcement Date	2/8/22 A	2/2/23 A	2/1/24 A	2/6/25 A	2/5/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REALTY INCOME CORPORATION	39.92x	15.61x	15.95x	5.33%	57.77B
SEGRO PLC	16.76x	23.46x	28.11x	3.44%	17.39B
UNIBAIL-RODAMCO-WESTFIELD SE	8.44x	12.16x	14.9x	5.68%	16.31B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.38x	16.61x	23.86x	5.14%	14.7B
KLÉPIERRE	9.98x	13.64x	16.21x	5.19%	12.65B
FEDERAL REALTY INVESTMENT TRUST	27.61x	10.97x	17.25x	3.9%	10.17B
MERLIN PROPERTIES SOCIMI, S.A.	7.77x	20.33x	27.51x	3.19%	9.54B
CAPITALAND ASCENDAS REIT	14.63x	11.82x	18.37x	6.36%	9.39B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.02x	7.62x	12.24x	5.47%	9.17B
Average	19.95x	14.69x	19.38x	4.86%	17.45B
Weighted average by Cap.	25.17x	15.35x	18.66x	4.97%