Valuation CapitaLand Integrated Commercial Trust

Stocks

Market Closed - Singapore S.E. Other stock markets 12:08:43 23/07/2026 +03			5-day change	1st Jan Change
2.480 ^SGD	+0.40%		+0.81%	+3.77%

07-20	Singapore Shares Incur Losses as Oil Prices Surge; IREIT Global Down 5%	MT
07-20	CapitaLand Integrated Commercial Trust Signs Lease Agreement with City Energy	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	19,727	-	-
Change	-	0.4%	1.32%	2.71%	29.14%	8.44%	-	-
Enterprise Value (EV) ¹	21,294	22,873	23,052	22,875	28,031	29,662	29,828	30,170
Change	-	7.41%	0.78%	-0.77%	22.54%	5.82%	0.56%	1.15%
P/E	12.2x	18.7x	15.9x	14.2x	19x	20.5x	18.9x	17.9x
PBR	0.99x	0.96x	0.97x	0.91x	1.12x	1.14x	1.14x	1.14x
PEG	-	-0.5x	0.8x	2.92x	-2.66x	-5.2x	2.19x	3.35x
Capitalization / Revenue	10.3x	9.39x	8.79x	8.88x	11.2x	11.4x	10.9x	10.7x
EV / Revenue	16.3x	15.9x	14.8x	14.4x	17.3x	17.2x	16.5x	16.3x
EV / EBITDA	24.6x	23.8x	22.4x	21.8x	25.9x	25.6x	24.6x	24x
EV / EBIT	24.7x	23.9x	22.5x	21.8x	25.9x	25.7x	24.6x	24.3x
EV / FCF	29x	25.5x	24x	26.4x	34.5x	19x	22.6x	22.3x
FCF Yield	3.45%	3.92%	4.17%	3.78%	2.89%	5.26%	4.43%	4.49%
Dividend per Share ²	0.104	0.1058	0.1075	0.1088	0.1158	0.1199	0.1254	0.1296
Rate of return	5.1%	5.19%	5.22%	5.64%	4.85%	4.83%	5.06%	5.23%
EPS ²	0.1668	0.1089	0.1294	0.1357	0.126	0.121	0.1315	0.1385
Distribution rate	62.4%	97.2%	83.1%	80.2%	91.9%	99.1%	95.4%	93.6%
Net sales ¹	1,305	1,442	1,560	1,586	1,619	1,724	1,806	1,847
EBITDA ¹	867.1	961.6	1,031	1,049	1,082	1,158	1,212	1,256
EBIT ¹	862.3	957.4	1,027	1,048	1,082	1,155	1,212	1,242
Net income ¹	1,083	725.9	869.2	933.7	937.3	1,014	1,044	1,091
Net Debt ¹	7,812	9,337	9,337	8,789	9,840	9,935	10,101	10,443
Reference price ²	2.040	2.040	2.060	1.930	2.390	2.480	2.480	2.480
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	20.41x	17.16x	25.55x	4.85%	15.22B
REALTY INCOME CORPORATION	41.55x	15.97x	16.55x	5.03%	60.64B
UNIBAIL-RODAMCO-WESTFIELD SE	9.48x	12.7x	15.85x	5.25%	17.22B
SEGRO PLC	12.24x	23.07x	27.17x	3.66%	16.2B
KLÉPIERRE	10.95x	13.76x	16.48x	5.15%	12.45B
FEDERAL REALTY INVESTMENT TRUST	31.95x	11.55x	18.23x	3.63%	10.8B
MERLIN PROPERTIES SOCIMI, S.A.	8.01x	22.57x	30.56x	2.78%	10.7B
CAPITALAND ASCENDAS REIT	15.97x	12.37x	19.36x	6.06%	9.71B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.07x	7.24x	11.86x	5.8%	8.65B
VORNADO REALTY TRUST	-154.04x	8.05x	19.45x	1.95%	7.24B
Average	2.06x	14.44x	20.10x	4.42%	16.88B
Weighted average by Cap.	17.81x	15.40x	19.34x	4.65%