Valuation CDL Hospitality Trusts

Stocks

Market Closed - Singapore S.E. 10:04:21 23/10/2026 BST			5-day change	1st Jan Change
0.7050 ^SGD	+0.71%		+1.44%	-15.57%

08-14	CDL Hospitality Trusts Announces Appointment of Seow Bee Lian as Independent Non-Executive Director and Audit and Risk Committee Member, Effective August 17, 2026	CI
07-30	CDL Hospitality Trusts Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,439	1,546	1,383	1,081	1,061	902.9	-	-
Change	-	7.45%	-10.57%	-21.84%	-1.83%	-14.91%	-	-
Enterprise Value (EV) ¹	2,491	2,661	2,601	2,482	2,365	2,102	2,213	2,223
Change	-	6.84%	-2.27%	-4.58%	-4.7%	-11.12%	5.26%	0.46%
P/E	21.2x	7.2x	11.3x	75.4x	-35.8x	19.3x	21.2x	22x
PBR	0.88x	0.87x	0.74x	0.59x	0.6x	0.48x	0.49x	0.49x
PEG	-	0x	-0.3x	-0.9x	0x	-0x	-2.39x	-5.51x
Capitalization / Revenue	9.12x	6.74x	5.37x	4.15x	3.97x	3.3x	3.11x	3x
EV / Revenue	15.8x	11.6x	10.1x	9.54x	8.84x	7.68x	7.63x	7.38x
EV / EBITDA	35.1x	25.3x	22x	22.2x	21.9x	17.9x	17.7x	16.7x
EV / EBIT	50.3x	31.6x	27x	27.8x	28.7x	21.7x	21.5x	21.2x
EV / FCF	51.2x	32.2x	53.2x	34.8x	24.7x	16.7x	-23.9x	14.2x
FCF Yield	1.95%	3.1%	1.88%	2.87%	4.04%	5.98%	-4.19%	7.02%
Dividend per Share ²	0.0427	0.0563	0.057	0.0532	0.0282	0.0497	0.052	0.0551
Rate of return	3.65%	4.5%	5.14%	6.19%	3.38%	7.05%	7.37%	7.82%
EPS ²	0.0551	0.1735	0.0984	0.0114	-0.0233	0.0366	0.0333	0.032
Distribution rate	77.5%	32.4%	57.9%	467%	-121%	136%	156%	172%
Net sales ¹	157.7	229.4	257.6	260.3	267.6	273.6	289.9	301.2
EBITDA ¹	71.01	105.1	118.2	111.8	107.8	117.2	125.1	133.4
EBIT ¹	49.56	84.09	96.3	89.23	82.46	96.7	103.2	104.9
Net income ¹	67.93	215.3	123.2	14.36	-29.49	34.84	37.8	41.74
Net Debt ¹	1,052	1,115	1,218	1,401	1,304	1,199	1,310	1,320
Reference price ²	1.1700	1.2500	1.1100	0.8600	0.8350	0.7050	0.7050	0.7050
Nbr of stocks (in thousands)	1,230,012	1,237,020	1,245,832	1,256,857	1,270,770	1,280,755	-	-
Announcement Date	27/01/22	22/03/23	29/01/24	26/01/25	29/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CDL HOSPITALITY TRUSTS	19.27x	7.68x	17.94x	7.05%	706M
WELLTOWER INC.	81.92x	13.07x	35.18x	1.32%	171B
EQUINIX, INC.	55.67x	11.27x	21.95x	2.16%	94.23B
AMERICAN TOWER CORPORATION	27.21x	11.23x	17.05x	3.78%	88.05B
DIGITAL REALTY TRUST, INC.	60.9x	11.67x	21.65x	2.84%	63.95B
PUBLIC STORAGE	30.66x	13.95x	19.47x	3.88%	57.9B
VENTAS, INC.	157.2x	8.14x	22.38x	2.4%	44.52B
CROWN CASTLE INC.	44.64x	13.48x	20.05x	4.94%	36.58B
IRON MOUNTAIN INCORPORATED	59.52x	6.28x	16.9x	3.2%	32.74B
EXTRA SPACE STORAGE INC.	30.71x	14.58x	17.75x	4.55%	30.3B
Average	56.77x	11.13x	21.03x	3.61%	62B
Weighted average by Cap.	62.66x	11.85x	24.08x	2.75%