Valuation CapitaLand Ascendas REIT

Stocks

Market Closed - Singapore S.E. 17:06:53 08/10/2026 HKT			5-day change	1st Jan Change
2.200 ^SGD	-0.45%		-2.65%	-22.26%

10-02	CapitaLand Investment Earns Four-Star GRESB Rating	MT
08-28	Capitaland Ascendas REIT Announces Completion of Acquisition of A 100.0% Interest in and Leaseback of A Logistics Asset Located in Singapore	CI

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	10,989	-	-
Change	-	-6.98%	15.57%	-15.05%	15.41%	-15.8%	-	-
Enterprise Value (EV) ¹	18,704	18,091	20,258	18,296	20,163	18,783	18,935	19,083
Change	-	-3.28%	11.98%	-9.69%	10.2%	-6.84%	0.81%	0.78%
P/E	12.8x	15.3x	77.2x	15x	16.7x	14.3x	13.9x	13.3x
PBR	1.24x	1.16x	1.34x	1.13x	1.24x	0.94x	0.94x	0.94x
PEG	-	-0.7x	-1x	0x	-12.64x	-1.59x	5.5x	3.01x
Capitalization / Revenue	10.1x	8.52x	9x	7.43x	8.48x	6.64x	6.32x	6.1x
EV / Revenue	15.3x	13.4x	13.7x	12x	13.1x	11.3x	10.9x	10.6x
EV / EBITDA	22.8x	20.8x	22x	19.2x	20.9x	17.9x	17.1x	16.7x
EV / EBIT	22.8x	20.8x	22x	19.2x	20.9x	17.9x	17.2x	16.8x
EV / FCF	30.5x	20.3x	25.8x	20.7x	21.1x	2,783x	20.9x	20.2x
FCF Yield	3.27%	4.93%	3.88%	4.84%	4.74%	0.04%	4.78%	4.96%
Dividend per Share ²	0.1526	0.158	0.1516	0.152	0.15	0.1512	0.1567	0.1623
Rate of return	5.17%	5.77%	5%	5.92%	5.3%	6.88%	7.12%	7.38%
EPS ²	0.2297	0.1789	0.0393	0.1718	0.1695	0.1543	0.1582	0.1652
Distribution rate	66.4%	88.3%	386%	88.5%	88.5%	98%	99%	98.2%
Net sales ¹	1,226	1,353	1,480	1,523	1,539	1,655	1,740	1,800
EBITDA ¹	819.9	868	920.4	951.3	963.5	1,052	1,105	1,145
EBIT ¹	819.9	868	920.4	951.3	963.5	1,048	1,098	1,134
Net income ¹	957	760.4	178.5	764.1	769.7	737	784.8	819.9
Net Debt ¹	6,320	6,572	6,946	6,987	7,111	7,794	7,945	8,094
Reference price ²	2.950	2.740	3.030	2.570	2.830	2.200	2.200	2.200
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	8/2/22	2/2/23	1/2/24	6/2/25	5/2/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CAPITALAND ASCENDAS REIT	14.23x	11.36x	17.84x	6.85%	8.62B
PROLOGIS, INC.	37.92x	18.12x	23x	3.36%	121B
SIMON PROPERTY GROUP, INC.	30.09x	13.69x	17.42x	4.56%	63.93B
REALTY INCOME CORPORATION	35.28x	14.35x	14.8x	6.12%	50.32B
GOODMAN GROUP	17.9x	15.13x	17.23x	1.15%	37.19B
SEGRO PLC	16.05x	24.98x	27.35x	3.58%	16.33B
KIMCO REALTY CORPORATION	25.53x	10.36x	14.28x	4.91%	14.66B
UNIBAIL-RODAMCO-WESTFIELD SE	8.04x	11.79x	14.44x	6.21%	14.36B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.19x	16.18x	23.51x	5.3%	14.11B
REGENCY CENTERS CORPORATION	28.45x	10.97x	16.01x	4.29%	12.94B
Average	23.17x	14.69x	18.59x	4.63%	35.34B
Weighted average by Cap.	29.57x	15.70x	19.35x	4.12%