Valuation CapitaLand Ascendas REIT

Stocks

Market Closed - Singapore S.E. 13:05:03 16/10/2026 +04			5-day change	1st Jan Change
2.170 ^SGD	-0.46%		-0.91%	-23.32%

10-02	CapitaLand Investment Earns Four-Star GRESB Rating	MT
08-27	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	10,840	-	-
Change	-	-6.98%	15.57%	-15.05%	15.41%	-16.95%	-	-
Enterprise Value (EV) ¹	18,704	18,091	20,258	18,296	20,163	18,639	18,790	18,939
Change	-	-3.28%	11.98%	-9.69%	10.2%	-7.56%	0.81%	0.79%
P/E	12.8x	15.3x	77.2x	15x	16.7x	14.2x	13.6x	12.9x
PBR	1.24x	1.16x	1.34x	1.13x	1.24x	0.93x	0.93x	0.93x
PEG	-	-0.7x	-1x	0x	-12.64x	-1.43x	3.2x	2.41x
Capitalization / Revenue	10.1x	8.52x	9x	7.43x	8.48x	6.55x	6.23x	6.02x
EV / Revenue	15.3x	13.4x	13.7x	12x	13.1x	11.3x	10.8x	10.5x
EV / EBITDA	22.8x	20.8x	22x	19.2x	20.9x	17.7x	17x	16.5x
EV / EBIT	22.8x	20.8x	22x	19.2x	20.9x	17.8x	17.1x	16.7x
EV / FCF	30.5x	20.3x	25.8x	20.7x	21.1x	40.6x	17.4x	16.9x
FCF Yield	3.27%	4.93%	3.88%	4.84%	4.74%	2.46%	5.74%	5.91%
Dividend per Share ²	0.1526	0.158	0.1516	0.152	0.15	0.1511	0.1564	0.1616
Rate of return	5.17%	5.77%	5%	5.92%	5.3%	6.96%	7.21%	7.45%
EPS ²	0.2297	0.1789	0.0393	0.1718	0.1695	0.1526	0.1591	0.1676
Distribution rate	66.4%	88.3%	386%	88.5%	88.5%	99%	98.3%	96.4%
Net sales ¹	1,226	1,353	1,480	1,523	1,539	1,656	1,741	1,801
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	734.4	780.2	812.8
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	2.170	2.170	2.170
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

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.($)
CAPITALAND ASCENDAS REIT	14.22x	11.26x	17.71x	6.96%	8.47B
PROLOGIS, INC.	40.89x	18.13x	23.9x	3.4%	120B
SIMON PROPERTY GROUP, INC.	31.28x	14.08x	17.81x	4.38%	66.47B
REALTY INCOME CORPORATION	37.11x	14.77x	15.27x	5.8%	52.9B
GOODMAN GROUP	18.08x	15.31x	17.42x	1.14%	37.55B
SEGRO PLC	16.04x	24.97x	27.34x	3.58%	16.49B
KIMCO REALTY CORPORATION	26.77x	10.69x	14.72x	4.69%	15.37B
UNIBAIL-RODAMCO-WESTFIELD SE	8.13x	11.76x	14.41x	6.14%	14.6B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.81x	16x	23.26x	5.4%	13.87B
REGENCY CENTERS CORPORATION	29.43x	11.24x	16.41x	4.15%	13.38B
Average	23.98x	14.82x	18.82x	4.56%	35.86B
Weighted average by Cap.	31.13x	15.82x	19.75x	4.06%