Valuation CapitaLand Integrated Commercial Trust OTC Markets

Stocks

Market Closed - OTC Markets 18:41:01 17/09/2026 +03			5-day change	1st Jan Change
1.850 ^USD	-0.54%		-0.54%	+2.78%

09-17	IOI Marina View Pte. Ltd. completed the acquisition of Asia Square Tower 2 Pte. Ltd. from CapitaLand Integrated Commercial Trust.	CI
09-14	CapitaLand Integrated Commercial Trust Raises Stake in CapitaLand Integrated Commercial Trust	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,482	13,536	13,715	14,086	18,191	17,977	-	-
Change	-	0.4%	1.32%	2.71%	29.14%	-1.18%	-	-
Enterprise Value (EV) ¹	21,294	22,873	23,052	22,875	28,031	27,987	28,137	28,498
Change	-	7.41%	0.78%	-0.77%	22.54%	-0.16%	0.54%	1.28%
P/E	12.2x	18.7x	15.9x	14.2x	19x	17.8x	17.4x	17.9x
PBR	0.99x	0.96x	0.97x	0.91x	1.12x	1.04x	1.04x	1.04x
PEG	-	-0.5x	0.8x	2.92x	-2.66x	17.39x	7.8x	-6.26x
Capitalization / Revenue	10.3x	9.39x	8.79x	8.88x	11.2x	10.4x	9.91x	9.67x
EV / Revenue	16.3x	15.9x	14.8x	14.4x	17.3x	16.1x	15.5x	15.3x
EV / EBITDA	24.6x	23.8x	22.4x	21.8x	25.9x	23.4x	22.7x	22x
EV / EBIT	24.7x	23.9x	22.5x	21.8x	25.9x	24.2x	23.2x	22.9x
EV / FCF	29x	25.5x	24x	26.4x	34.5x	17.7x	23.1x	22.7x
FCF Yield	3.45%	3.92%	4.17%	3.78%	2.89%	5.66%	4.34%	4.41%
Dividend per Share ²	0.104	0.1058	0.1075	0.1088	0.1158	0.1202	0.1255	0.1296
Rate of return	5.1%	5.19%	5.22%	5.64%	4.85%	5.32%	5.55%	5.73%
EPS ²	0.1668	0.1089	0.1294	0.1357	0.126	0.1273	0.1301	0.1264
Distribution rate	62.4%	97.2%	83.1%	80.2%	91.9%	94.4%	96.5%	102%
Net sales ¹	1,305	1,442	1,560	1,586	1,619	1,735	1,814	1,859
EBITDA ¹	867.1	961.6	1,031	1,049	1,082	1,194	1,242	1,294
EBIT ¹	862.3	957.4	1,027	1,048	1,082	1,157	1,213	1,244
Net income ¹	1,083	725.9	869.2	933.7	937.3	1,067	1,041	1,013
Net Debt ¹	7,812	9,337	9,337	8,789	9,840	10,010	10,160	10,521
Reference price ²	2.040	2.040	2.060	1.930	2.390	2.260	2.260	2.260
Nbr of stocks (in thousands)	6,608,618	6,635,122	6,657,723	7,298,470	7,611,318	7,954,480	-	-
Announcement Date	1/27/22 A	1/31/23 A	2/5/24 A	2/4/25 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	37.52x	14.88x	15.36x	5.76%	53.43B
SEGRO PLC	16.65x	23.35x	27.97x	3.46%	17.08B
UNIBAIL-RODAMCO-WESTFIELD SE	8.1x	11.99x	14.69x	5.9%	15.49B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.75x	16.13x	23.44x	5.32%	14.09B
KLÉPIERRE	9.23x	13.27x	15.81x	5.42%	11.97B
FEDERAL REALTY INVESTMENT TRUST	26.1x	10.56x	16.6x	4.13%	9.61B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.49x	7.66x	12.32x	5.4%	9.29B
CAPITALAND ASCENDAS REIT	14.39x	11.68x	18.35x	6.55%	9.04B
MERLIN PROPERTIES SOCIMI, S.A.	7.34x	19.6x	26.52x	3.37%	8.89B
Average	19.29x	14.35x	19.01x	5.03%	16.54B
Weighted average by Cap.	23.91x	14.90x	18.28x	5.22%