Valuation CapitaLand Integrated Commercial Trust

Stocks

Market Closed - Singapore S.E. 12:15:48 11/09/2026 +03			5-day change	1st Jan Change
2.280 ^SGD	0.00%		-2.56%	-4.60%

09-08	CapitaLand Integrated Commercial Trust Issues SG$400 Million Green Bonds	MT
09-02	IOI Marina View Pte. Ltd. exercised an option to acquire Asia Square Tower 2 Pte. Ltd. from CapitaLand Integrated Commercial Trust for SGD 2.5 billion.	CI

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	18,136	-	-
Change	-	0.4%	1.32%	2.71%	29.14%	-0.3%	-	-
Enterprise Value (EV) ¹	21,294	22,873	23,052	22,875	28,031	28,345	28,296	28,658
Change	-	7.41%	0.78%	-0.77%	22.54%	1.12%	-0.17%	1.28%
P/E	12.2x	18.7x	15.9x	14.2x	19x	17.9x	17.5x	18x
PBR	0.99x	0.96x	0.97x	0.91x	1.12x	1.05x	1.05x	1.05x
PEG	-	-0.5x	0.8x	2.92x	-2.66x	17.48x	7.84x	-6.3x
Capitalization / Revenue	10.3x	9.39x	8.79x	8.88x	11.2x	10.5x	10x	9.76x
EV / Revenue	16.3x	15.9x	14.8x	14.4x	17.3x	16.3x	15.6x	15.4x
EV / EBITDA	24.6x	23.8x	22.4x	21.8x	25.9x	23.5x	22.8x	22.2x
EV / EBIT	24.7x	23.9x	22.5x	21.8x	25.9x	24.4x	23.3x	23x
EV / FCF	29x	25.5x	24x	26.4x	34.5x	17.9x	23.2x	22.8x
FCF Yield	3.45%	3.92%	4.17%	3.78%	2.89%	5.59%	4.31%	4.39%
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%	5.27%	5.51%	5.68%
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	1,208	1,242	1,294
EBIT ¹	862.3	957.4	1,027	1,048	1,082	1,162	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	10,209	10,160	10,521
Reference price ²	2.040	2.040	2.060	1.930	2.390	2.280	2.280	2.280
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.($)
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.91x	16.33x	23.47x	5.27%	14.32B
REALTY INCOME CORPORATION	39.41x	15.31x	15.82x	5.48%	56.12B
SEGRO PLC	16.46x	23.17x	27.76x	3.5%	17.08B
UNIBAIL-RODAMCO-WESTFIELD SE	8.07x	11.94x	14.62x	5.94%	15.58B
KLÉPIERRE	9.29x	13.33x	15.88x	5.38%	12.2B
FEDERAL REALTY INVESTMENT TRUST	26.98x	10.79x	16.97x	3.99%	9.94B
MERLIN PROPERTIES SOCIMI, S.A.	7.69x	20.19x	27.31x	3.23%	9.43B
CAPITALAND ASCENDAS REIT	14.58x	11.77x	18.5x	6.47%	9.23B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	34.99x	7.52x	12.08x	5.63%	8.91B
VORNADO REALTY TRUST	-141.76x	8.07x	19.42x	2.12%	6.62B
Average	3.36x	13.84x	19.18x	4.7%	15.94B
Weighted average by Cap.	17.80x	14.83x	18.52x	4.99%