Valuation CapitaLand Integrated Commercial Trust

Stocks

Market Closed - Singapore S.E. 12:07:25 02/10/2026 +03			5-day change	1st Jan Change
2.240 ^SGD	-0.44%		0.00%	-6.28%

10-02	CapitaLand Investment Earns Four-Star GRESB Rating	MT
09-17	IOI Marina View Pte. Ltd. completed the acquisition of Asia Square Tower 2 Pte. Ltd. from CapitaLand Integrated Commercial Trust.	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	17,818	-	-
Change	-	0.4%	1.32%	2.71%	29.14%	-2.05%	-	-
Enterprise Value (EV) ¹	21,294	22,873	23,052	22,875	28,031	27,843	27,981	28,412
Change	-	7.41%	0.78%	-0.77%	22.54%	-0.67%	0.5%	1.54%
P/E	12.2x	18.7x	15.9x	14.2x	19x	17.9x	17.3x	17.7x
PBR	0.99x	0.96x	0.97x	0.91x	1.12x	1.03x	1.03x	1.03x
PEG	-	-0.5x	0.8x	2.92x	-2.66x	-19.11x	4.99x	-9.9x
Capitalization / Revenue	10.3x	9.39x	8.79x	8.88x	11.2x	10.3x	9.82x	9.53x
EV / Revenue	16.3x	15.9x	14.8x	14.4x	17.3x	16x	15.4x	15.2x
EV / EBITDA	24.6x	23.8x	22.4x	21.8x	25.9x	23.3x	22.5x	22x
EV / EBIT	24.7x	23.9x	22.5x	21.8x	25.9x	24x	22.9x	22.7x
EV / FCF	29x	25.5x	24x	26.4x	34.5x	17.6x	22.9x	22.6x
FCF Yield	3.45%	3.92%	4.17%	3.78%	2.89%	5.69%	4.36%	4.42%
Dividend per Share ²	0.104	0.1058	0.1075	0.1088	0.1158	0.1203	0.1255	0.1298
Rate of return	5.1%	5.19%	5.22%	5.64%	4.85%	5.37%	5.6%	5.8%
EPS ²	0.1668	0.1089	0.1294	0.1357	0.126	0.1248	0.1292	0.1268
Distribution rate	62.4%	97.2%	83.1%	80.2%	91.9%	96.4%	97.2%	102%
Net sales ¹	1,305	1,442	1,560	1,586	1,619	1,736	1,814	1,869
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	1,163	1,220	1,253
Net income ¹	1,083	725.9	869.2	933.7	937.3	1,036	1,032	1,020
Net Debt ¹	7,812	9,337	9,337	8,789	9,840	10,025	10,163	10,594
Reference price ²	2.040	2.040	2.060	1.930	2.390	2.240	2.240	2.240
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	17.95x	16.04x	23.31x	5.37%	13.93B
PROLOGIS, INC.	38.39x	18.29x	23.22x	3.32%	123B
SIMON PROPERTY GROUP, INC.	30.6x	13.85x	17.62x	4.48%	65.02B
REALTY INCOME CORPORATION	35.8x	14.47x	14.94x	6.03%	51.06B
GOODMAN GROUP	17.75x	15x	17.09x	1.16%	36.82B
SEGRO PLC	16.07x	25.01x	27.38x	3.57%	16.38B
KIMCO REALTY CORPORATION	25.99x	10.48x	14.44x	4.83%	14.92B
UNIBAIL-RODAMCO-WESTFIELD SE	7.92x	11.67x	14.3x	6.3%	14.23B
REGENCY CENTERS CORPORATION	28.77x	11.06x	16.14x	4.24%	13.08B
LINK REAL ESTATE INVESTMENT TRUST	14.67x	10.76x	15.78x	6.88%	12.05B
Average	23.39x	14.66x	18.42x	4.62%	36B
Weighted average by Cap.	29.84x	15.73x	19.38x	4.12%