|
Market Closed -
Singapore S.E.
09:07:46 12/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 2.210 SGD | -0.90% |
|
-4.33% | -21.91% |
| 02:53am | Goldman Sachs Adjusts CapitaLand Ascendas REIT's Price Target to SG$2.67 | MT |
| 11-06 | Ascendas Firstspace Weighs $500 Million Indian IPO | MT |
Company Valuation: CapitaLand Ascendas REIT
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 | 11,139 | - | - |
| Change | - | -6.98% | 15.57% | -15.05% | 15.41% | -14.65% | - | - |
| Enterprise Value (EV) 1 | 18,704 | 18,091 | 20,258 | 18,296 | 20,163 | 18,938 | 19,090 | 19,238 |
| Change | - | -3.28% | 11.98% | -9.69% | 10.2% | -6.07% | 0.8% | 0.78% |
| P/E | 12.8x | 15.3x | 77.2x | 15x | 16.7x | 14.7x | 14.2x | 13.5x |
| PBR | 1.24x | 1.16x | 1.34x | 1.13x | 1.24x | 0.96x | 0.95x | 0.95x |
| PEG | - | -0.7x | -1x | 0x | -12.64x | -1.4x | 3.92x | 3.01x |
| Capitalization / Revenue | 10.1x | 8.52x | 9x | 7.43x | 8.48x | 6.73x | 6.4x | 6.19x |
| EV / Revenue | 15.3x | 13.4x | 13.7x | 12x | 13.1x | 11.4x | 11x | 10.7x |
| EV / EBITDA | 22.8x | 20.8x | 22x | 19.2x | 20.9x | 18x | 17.2x | 16.8x |
| EV / EBIT | 22.8x | 20.8x | 22x | 19.2x | 20.9x | 18.1x | 17.3x | 16.9x |
| EV / FCF | 30.5x | 20.3x | 25.8x | 20.7x | 21.1x | 41.3x | 17.7x | 17.2x |
| FCF Yield | 3.27% | 4.93% | 3.88% | 4.84% | 4.74% | 2.42% | 5.65% | 5.82% |
| Dividend per Share 2 | 0.1526 | 0.158 | 0.1516 | 0.152 | 0.15 | 0.1509 | 0.1562 | 0.161 |
| Rate of return | 5.17% | 5.77% | 5% | 5.92% | 5.3% | 6.77% | 7% | 7.22% |
| EPS 2 | 0.2297 | 0.1789 | 0.0393 | 0.1718 | 0.1695 | 0.152 | 0.1575 | 0.1646 |
| Distribution rate | 66.4% | 88.3% | 386% | 88.5% | 88.5% | 99.3% | 99.1% | 97.8% |
| Net sales 1 | 1,226 | 1,353 | 1,480 | 1,523 | 1,539 | 1,656 | 1,740 | 1,800 |
| EBITDA 1 | 819.9 | 868 | 920.4 | 951.3 | 963.5 | 1,053 | 1,107 | 1,148 |
| EBIT 1 | 819.9 | 868 | 920.4 | 951.3 | 963.5 | 1,049 | 1,101 | 1,137 |
| Net income 1 | 957 | 760.4 | 178.5 | 764.1 | 769.7 | 734.1 | 779.2 | 810.3 |
| Net Debt 1 | 6,320 | 6,572 | 6,946 | 6,987 | 7,111 | 7,799 | 7,951 | 8,099 |
| Reference price 2 | 2.950 | 2.740 | 3.030 | 2.570 | 2.830 | 2.230 | 2.230 | 2.230 |
| 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 | 08/02/22 | 02/02/23 | 01/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.67x | 11.44x | 17.99x | 6.77% | 8.67B | |
| 33.8x | 18.26x | 21.72x | 3.3% | 124B | |
| 39.59x | 15.41x | 20.08x | 3.84% | 75.7B | |
| 38.55x | 15.18x | 15.61x | 5.47% | 56.65B | |
| 20.13x | 16.98x | 19.36x | 1.03% | 41.18B | |
| 27.09x | 11.5x | 15.93x | 4.22% | 17.02B | |
| 14.15x | 22.88x | 27.63x | 3.55% | 16.57B | |
| 8.85x | 12.06x | 14.53x | 5.9% | 14.97B | |
| 18.53x | 16.55x | 24.28x | 5.13% | 14.52B | |
| 30.79x | 11.4x | 17.33x | 4% | 13.92B | |
| Average | 24.61x | 15.17x | 19.45x | 4.32% | 38B | |
| Weighted average by Cap. | 30.93x | 16.29x | 19.81x | 3.81% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A17U Stock
- Valuation CapitaLand Ascendas REIT
Select your edition
All financial news and data tailored to specific country editions
